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.
176.41M
Better than SOM.L's revenue of 144.34M.
18.46%
Better than SOM.L's revenue growth rate of 10.06%.
26.69M
Worse than SOM.L's ebitda of 44.94M.
15.13%
Worse than SOM.L's ebitda margin of 31.13%.
15.40M
Worse than SOM.L's ebit of 43.24M.
8.73%
Worse than SOM.L's ebit margin of 29.95%.
11.29M
Worse than SOM.L's depreciation of 1.70M.
15.89M
Worse than SOM.L's total cash of 43.59M.
9.01%
Worse than SOM.L's cash as percentage of revenue of 30.20%.
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.
58.33M
Worse than SOM.L's inventories of 19.40M.
33.07%
Worse than SOM.L's inventories as percentage of revenue of 13.44%.
4.75M
Better than SOM.L's accounts payable of 6.60M.
2.69%
Better than SOM.L's payables as percentage of revenue of 4.57%.
-2.09M
Worse than SOM.L's capital expenditure of -5.16M.
-1.18%
Worse than SOM.L's capex as percentage of revenue of -3.58%.
7.34%
Better than SOM.L's weighted average cost of capital (wacc) of 9.26%.
7.37%
Better than SOM.L's cost of equity of 9.31%.
6.77%
Worse than SOM.L's cost of debt of 4.59%.
0.59
Better than SOM.L's beta of 1.00.
77.31M
Worse than SOM.L's diluted shares outstanding of 56.35M.
5.45M
Worse than SOM.L's total debt of 1.59M.
400.46M
Better than SOM.L's total equity of 180.38M.
405.91M
Better than SOM.L's total capital of 181.98M.
1.34%
Worse than SOM.L's debt weighting of 0.88%.
98.66%
Worse than SOM.L's equity weighting of 99.12%.
12.34M
Worse than SOM.L's ebiat of 33.97M.
13.19M
Worse than SOM.L's unlevered free cash flow of 29.34M.
3.50%
Better than SOM.L's long-term growth rate of 0.50%.
421.17M
Better than SOM.L's terminal value of 370.47M.
339.96M
Worse than SOM.L's enterprise value of 344.04M.
-3.60M
Worse than SOM.L's net debt of -25.55M.
343.56M
Worse than SOM.L's equity value of 369.59M.
444.40
Worse than SOM.L's equity value per share of 655.85.
Analyze analyst forecasts for the company and compare them with competitors.
64.00M
Worse than SOM.L's estimated revenue of 136.18M.
5.96M
Worse than SOM.L's estimated ebitda of 38.20M.
0.10
Worse than SOM.L's estimated eps of 0.61.
1.58M
Worse than SOM.L's estimated net income of 28.51M.
2.48M
Worse than SOM.L's estimated ebit of 35.92M.
16.59M
Better than SOM.L's estimated sg&a expense of 30.12M.
