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.
49.28M
Better than SDI.L's revenue of 24.50M.
No Data
No DCF data available for this metric in the selected year.
6.18M
Better than SDI.L's ebitda of 5.69M.
12.55%
Worse than SDI.L's ebitda margin of 23.23%.
2.55M
Worse than SDI.L's ebit of 3.67M.
5.18%
Worse than SDI.L's ebit margin of 14.98%.
3.63M
Worse than SDI.L's depreciation of 2.02M.
2.73M
Worse than SDI.L's total cash of 5.29M.
5.54%
Worse than SDI.L's cash as percentage of revenue of 21.59%.
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.
16.19M
Worse than SDI.L's inventories of 3.73M.
32.86%
Worse than SDI.L's inventories as percentage of revenue of 15.22%.
957.00K
Better than SDI.L's accounts payable of 1.43M.
1.94%
Better than SDI.L's payables as percentage of revenue of 5.82%.
-319.00K
Worse than SDI.L's capital expenditure of -1.09M.
-0.65%
Worse than SDI.L's capex as percentage of revenue of -4.44%.
7.34%
Better than SDI.L's weighted average cost of capital (wacc) of 9.58%.
7.37%
Better than SDI.L's cost of equity of 10.94%.
6.77%
Better than SDI.L's cost of debt of 7.58%.
0.59
Better than SDI.L's beta of 1.35.
77.31M
Better than SDI.L's diluted shares outstanding of 105.25M.
5.45M
Better than SDI.L's total debt of 21.48M.
400.46M
Better than SDI.L's total equity of 55.99M.
405.91M
Better than SDI.L's total capital of 77.47M.
1.34%
Better than SDI.L's debt weighting of 27.72%.
98.66%
Better than SDI.L's equity weighting of 72.28%.
1.96M
Worse than SDI.L's ebiat of 2.92M.
-9.96M
Worse than SDI.L's unlevered free cash flow of 1.55M.
3.50%
Better than SDI.L's long-term growth rate of 2.00%.
421.17M
Better than SDI.L's terminal value of 149.81M.
339.99M
Better than SDI.L's enterprise value of 144.11M.
-3.60M
Better than SDI.L's net debt of 20.05M.
343.60M
Better than SDI.L's equity value of 124.07M.
444.45
Better than SDI.L's equity value per share of 117.87.
Analyze analyst forecasts for the company and compare them with competitors.
26.49M
No peer data available for comparison.
3.99M
No peer data available for comparison.
0.08
No peer data available for comparison.
6.11M
No peer data available for comparison.
2.29M
No peer data available for comparison.
6.46M
No peer data available for comparison.
