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 SOM.L's revenue of 119.85M.
26.37%
Better than SOM.L's revenue growth rate of 7.88%.
58.31M
Better than SOM.L's ebitda of 35.38M.
17.80%
Worse than SOM.L's ebitda margin of 29.52%.
40.73M
Better than SOM.L's ebit of 33.87M.
12.44%
Worse than SOM.L's ebit margin of 28.26%.
17.57M
Worse than SOM.L's depreciation of 1.51M.
39.99M
Better than SOM.L's total cash of 36.29M.
12.21%
Worse than SOM.L's cash as percentage of revenue of 30.28%.
19.06M
Worse than SOM.L's receivables of 8.75M.
5.82%
Better than SOM.L's receivables as percentage of revenue of 7.30%.
106.89M
Worse than SOM.L's inventories of 16.94M.
32.64%
Worse than SOM.L's inventories as percentage of revenue of 14.14%.
9.55M
Worse than SOM.L's accounts payable of 5.66M.
2.92%
Better than SOM.L's payables as percentage of revenue of 4.72%.
-4.90M
Better than SOM.L's capital expenditure of -3.98M.
-1.50%
Worse than SOM.L's capex as percentage of revenue of -3.32%.
5.04%
Better than SOM.L's weighted average cost of capital (wacc) of 6.97%.
5.02%
Better than SOM.L's cost of equity of 7.03%.
8.03%
Worse than SOM.L's cost of debt of 4.08%.
0.14
Better than SOM.L's beta of 0.62.
78.12M
Worse than SOM.L's diluted shares outstanding of 55.76M.
4.25M
Worse than SOM.L's total debt of 2.09M.
371.09M
Better than SOM.L's total equity of 134.38M.
375.34M
Better than SOM.L's total capital of 136.47M.
1.13%
Better than SOM.L's debt weighting of 1.53%.
98.87%
Better than SOM.L's equity weighting of 98.47%.
32.62M
Better than SOM.L's ebiat of 26.62M.
21.00M
Worse than SOM.L's unlevered free cash flow of 22.69M.
3.50%
Better than SOM.L's long-term growth rate of 0.50%.
1.41B
Better than SOM.L's terminal value of 352.59M.
1.17B
Better than SOM.L's enterprise value of 335.83M.
-17.64M
Worse than SOM.L's net debt of -20.07M.
1.19B
Better than SOM.L's equity value of 355.90M.
1518.18
Better than SOM.L's equity value per share of 638.29.
Analyze analyst forecasts for the company and compare them with competitors.
40.00M
Worse than SOM.L's estimated revenue of 88.17M.
6.03M
Worse than SOM.L's estimated ebitda of 36.00M.
0.03
Worse than SOM.L's estimated eps of 0.35.
2.02M
Worse than SOM.L's estimated net income of 26.86M.
3.47M
Worse than SOM.L's estimated ebit of 33.85M.
9.78M
Better than SOM.L's estimated sg&a expense of 28.39M.
