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.
106.13M
Worse than KETL.L's revenue of 162.10M.
18.46%
Better than KETL.L's revenue growth rate of 12.11%.
16.06M
Worse than KETL.L's ebitda of 45.54M.
15.13%
Worse than KETL.L's ebitda margin of 28.09%.
9.26M
Worse than KETL.L's ebit of 35.95M.
8.73%
Worse than KETL.L's ebit margin of 22.18%.
6.79M
Better than KETL.L's depreciation of 9.59M.
9.56M
Worse than KETL.L's total cash of 28.77M.
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.
35.09M
Worse than KETL.L's inventories of 27.90M.
33.07%
Worse than KETL.L's inventories as percentage of revenue of 17.21%.
2.86M
Better than KETL.L's accounts payable of 14.98M.
2.69%
Better than KETL.L's payables as percentage of revenue of 9.24%.
-1.26M
Worse than KETL.L's capital expenditure of -20.15M.
-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%.
7.42M
Worse than KETL.L's ebiat of 34.22M.
6.79M
Worse than KETL.L's unlevered free cash flow of 20.15M.
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.
127.10M
Worse than KETL.L's estimated revenue of 149.33M.
19.23M
Worse than KETL.L's estimated ebitda of 41.96M.
0.27
Better than KETL.L's estimated eps of 0.07.
20.43M
Better than KETL.L's estimated net income of 14.94M.
11.09M
Worse than KETL.L's estimated ebit of 33.12M.
31.00M
Worse than KETL.L's estimated sg&a expense of 18.76M.
