215.00 - 235.00
210.00 - 590.00
2.95M / 482.4K (Avg.)
11.40 | 0.20
Analyze analyst forecasts for the company and compare them with competitors.
49.50M
No peer data available for comparison.
6.77M
No peer data available for comparison.
0.10
No peer data available for comparison.
4.72M
No peer data available for comparison.
6.64M
No peer data available for comparison.
6.58M
No peer data available for comparison.
Analyze DCF forecasts for the company and compare them with competitors.
176.41M
Worse than VTU.L's revenue of 7.81B.
18.46%
Better than VTU.L's revenue growth rate of 13.41%.
26.69M
Worse than VTU.L's ebitda of 164.87M.
15.13%
Better than VTU.L's ebitda margin of 2.11%.
15.40M
Worse than VTU.L's ebit of 96.50M.
8.73%
Better than VTU.L's ebit margin of 1.24%.
11.29M
Better than VTU.L's depreciation of 68.38M.
15.89M
Worse than VTU.L's total cash of 152.66M.
9.01%
Better than VTU.L's cash as percentage of revenue of 1.96%.
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
Better than VTU.L's inventories of 1.41B.
33.07%
Worse than VTU.L's inventories as percentage of revenue of 18.08%.
4.75M
Better than VTU.L's accounts payable of 1.36B.
2.69%
Better than VTU.L's payables as percentage of revenue of 17.45%.
-2.09M
Worse than VTU.L's capital expenditure of -41.54M.
-1.18%
Better than VTU.L's capex as percentage of revenue of -0.53%.
7.34%
Better than VTU.L's weighted average cost of capital (wacc) of 8.50%.
7.37%
Better than VTU.L's cost of equity of 9.52%.
6.77%
Better than VTU.L's cost of debt of 10.95%.
0.59
Better than VTU.L's beta of 1.04.
77.31M
Better than VTU.L's diluted shares outstanding of 361.73M.
5.45M
Better than VTU.L's total debt of 207.50M.
400.46M
Better than VTU.L's total equity of 199.68M.
405.91M
Worse than VTU.L's total capital of 407.18M.
1.34%
Better than VTU.L's debt weighting of 50.96%.
98.66%
Better than VTU.L's equity weighting of 49.04%.
12.34M
Worse than VTU.L's ebiat of 66.18M.
13.19M
Worse than VTU.L's unlevered free cash flow of 79.50M.
3.50%
Better than VTU.L's long-term growth rate of 2.00%.
421.17M
Worse than VTU.L's terminal value of 1.42B.
339.96M
Worse than VTU.L's enterprise value of 1.26B.
-3.60M
Better than VTU.L's net debt of 136.90M.
343.56M
Worse than VTU.L's equity value of 1.12B.
444.40
Better than VTU.L's equity value per share of 309.41.
