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.
327.51M
Better than KETL.L's revenue of 250.16M.
26.37%
Better than KETL.L's revenue growth rate of 12.03%.
58.31M
Worse than KETL.L's ebitda of 63.21M.
17.80%
Worse than KETL.L's ebitda margin of 25.27%.
40.73M
Worse than KETL.L's ebit of 47.90M.
12.44%
Worse than KETL.L's ebit margin of 19.15%.
17.57M
Worse than KETL.L's depreciation of 15.31M.
39.99M
Worse than KETL.L's total cash of 42.68M.
12.21%
Worse than KETL.L's cash as percentage of revenue of 17.06%.
19.06M
Better than KETL.L's receivables of 39.21M.
5.82%
Better than KETL.L's receivables as percentage of revenue of 15.67%.
106.89M
Worse than KETL.L's inventories of 47.11M.
32.64%
Worse than KETL.L's inventories as percentage of revenue of 18.83%.
9.55M
Better than KETL.L's accounts payable of 24.96M.
2.92%
Better than KETL.L's payables as percentage of revenue of 9.98%.
-4.90M
Worse than KETL.L's capital expenditure of -26.03M.
-1.50%
Worse than KETL.L's capex as percentage of revenue of -10.41%.
5.04%
Better than KETL.L's weighted average cost of capital (wacc) of 7.60%.
5.02%
Better than KETL.L's cost of equity of 7.09%.
8.03%
Better than KETL.L's cost of debt of 10.75%.
0.14
Better than KETL.L's beta of 0.64.
78.12M
Better than KETL.L's diluted shares outstanding of 229.83M.
4.25M
Better than KETL.L's total debt of 83.71M.
371.09M
Better than KETL.L's total equity of 102.05M.
375.34M
Better than KETL.L's total capital of 185.76M.
1.13%
Better than KETL.L's debt weighting of 45.06%.
98.87%
Better than KETL.L's equity weighting of 54.94%.
32.62M
Worse than KETL.L's ebiat of 36.57M.
21.00M
Better than KETL.L's unlevered free cash flow of 19.26M.
3.50%
Better than KETL.L's long-term growth rate of 0.50%.
1.41B
Better than KETL.L's terminal value of 272.80M.
1.17B
Better than KETL.L's enterprise value of 244.05M.
-17.64M
Better than KETL.L's net debt of 68.59M.
1.19B
Better than KETL.L's equity value of 175.46M.
1518.18
Better than KETL.L's equity value per share of 76.34.
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.
