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.
50.00M
Better than SDI.L's revenue of 49.66M.
24.12%
Worse than SDI.L's revenue growth rate of 41.57%.
7.55M
Worse than SDI.L's ebitda of 12.95M.
15.09%
Worse than SDI.L's ebitda margin of 26.09%.
3.81M
Worse than SDI.L's ebit of 10.18M.
7.63%
Worse than SDI.L's ebit margin of 20.50%.
3.73M
Worse than SDI.L's depreciation of 2.77M.
4.07M
Worse than SDI.L's total cash of 5.11M.
8.14%
Worse than SDI.L's cash as percentage of revenue of 10.28%.
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.
18.14M
Worse than SDI.L's inventories of 7.27M.
36.28%
Worse than SDI.L's inventories as percentage of revenue of 14.65%.
1.85M
Better than SDI.L's accounts payable of 3.39M.
3.69%
Better than SDI.L's payables as percentage of revenue of 6.83%.
-599.00K
Worse than SDI.L's capital expenditure of -1.84M.
-1.20%
Worse than SDI.L's capex as percentage of revenue of -3.71%.
7.34%
Better than SDI.L's weighted average cost of capital (wacc) of 9.51%.
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%.
2.90M
Worse than SDI.L's ebiat of 7.77M.
2.71M
Worse than SDI.L's unlevered free cash flow of 7.53M.
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.
340.01M
Better than SDI.L's enterprise value of 144.41M.
-3.60M
Better than SDI.L's net debt of 20.05M.
343.61M
Better than SDI.L's equity value of 124.36M.
444.47
Better than SDI.L's equity value per share of 118.15.
Analyze analyst forecasts for the company and compare them with competitors.
49.30M
No peer data available for comparison.
7.46M
No peer data available for comparison.
0.06
No peer data available for comparison.
3.58M
No peer data available for comparison.
4.89M
No peer data available for comparison.
12.34M
No peer data available for comparison.
