215.00 - 235.00
210.00 - 590.00
2.95M / 482.4K (Avg.)
11.40 | 0.20
Analyze DCF forecasts for the company and compare them with competitors.
176.41M
Worse than KETL.L's revenue of 228.40M.
18.46%
Better than KETL.L's revenue growth rate of 12.11%.
26.69M
Worse than KETL.L's ebitda of 64.17M.
15.13%
Worse than KETL.L's ebitda margin of 28.09%.
15.40M
Worse than KETL.L's ebit of 50.66M.
8.73%
Worse than KETL.L's ebit margin of 22.18%.
11.29M
Better than KETL.L's depreciation of 13.51M.
15.89M
Worse than KETL.L's total cash of 40.54M.
9.01%
Worse than KETL.L's cash as percentage of revenue of 17.75%.
No Data
No DCF data available for this metric in the selected year.
No Data
No DCF data available for this metric in the selected year.
58.33M
Worse than KETL.L's inventories of 39.31M.
33.07%
Worse than KETL.L's inventories as percentage of revenue of 17.21%.
4.75M
Better than KETL.L's accounts payable of 21.11M.
2.69%
Better than KETL.L's payables as percentage of revenue of 9.24%.
-2.09M
Worse than KETL.L's capital expenditure of -28.40M.
-1.18%
Worse than KETL.L's capex as percentage of revenue of -12.43%.
7.34%
Better than KETL.L's weighted average cost of capital (wacc) of 8.20%.
7.37%
Better than KETL.L's cost of equity of 7.44%.
6.77%
Better than KETL.L's cost of debt of 9.39%.
0.59
Better than KETL.L's beta of 0.60.
77.31M
Better than KETL.L's diluted shares outstanding of 222.13M.
5.45M
Better than KETL.L's total debt of 110.61M.
400.46M
Better than KETL.L's total equity of 106.62M.
405.91M
Better than KETL.L's total capital of 217.24M.
1.34%
Better than KETL.L's debt weighting of 50.92%.
98.66%
Better than KETL.L's equity weighting of 49.08%.
12.34M
Worse than KETL.L's ebiat of 48.22M.
13.19M
Worse than KETL.L's unlevered free cash flow of 28.04M.
3.50%
Better than KETL.L's long-term growth rate of 0.50%.
421.17M
Better than KETL.L's terminal value of 410.27M.
339.96M
Worse than KETL.L's enterprise value of 375.72M.
-3.60M
Better than KETL.L's net debt of 90.50M.
343.56M
Better than KETL.L's equity value of 285.22M.
444.40
Better than KETL.L's equity value per share of 128.40.
Analyze analyst forecasts for the company and compare them with competitors.
49.30M
Worse than KETL.L's estimated revenue of 99.14M.
7.46M
Worse than KETL.L's estimated ebitda of 28.90M.
0.06
Worse than KETL.L's estimated eps of 0.14.
3.58M
Worse than KETL.L's estimated net income of 23.96M.
4.89M
Worse than KETL.L's estimated ebit of 26.65M.
12.34M
Worse than KETL.L's estimated sg&a expense of 7.87M.
