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
Worse than VTU.L's revenue of 3.06B.
No Data
No DCF data available for this metric in the selected year.
6.18M
Worse than VTU.L's ebitda of 38.30M.
12.55%
Better than VTU.L's ebitda margin of 1.25%.
2.55M
Worse than VTU.L's ebit of 12.33M.
5.18%
Better than VTU.L's ebit margin of 0.40%.
3.63M
Better than VTU.L's depreciation of 25.97M.
2.73M
Worse than VTU.L's total cash of 40.84M.
5.54%
Better than VTU.L's cash as percentage of revenue of 1.33%.
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
Better than VTU.L's inventories of 639.18M.
32.86%
Worse than VTU.L's inventories as percentage of revenue of 20.86%.
957.00K
Better than VTU.L's accounts payable of 632.91M.
1.94%
Better than VTU.L's payables as percentage of revenue of 20.65%.
-319.00K
Worse than VTU.L's capital expenditure of -15.76M.
-0.65%
Better than VTU.L's capex as percentage of revenue of -0.51%.
7.34%
Worse than VTU.L's weighted average cost of capital (wacc) of 6.95%.
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%.
1.96M
Worse than VTU.L's ebiat of 5.03M.
-9.96M
Worse than VTU.L's unlevered free cash flow of 8.98M.
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.
339.99M
Worse than VTU.L's enterprise value of 1.33B.
-3.60M
Better than VTU.L's net debt of 136.90M.
343.60M
Worse than VTU.L's equity value of 1.19B.
444.45
Better than VTU.L's equity value per share of 328.81.
Analyze analyst forecasts for the company and compare them with competitors.
89.25M
No peer data available for comparison.
13.50M
No peer data available for comparison.
0.18
No peer data available for comparison.
13.98M
No peer data available for comparison.
7.79M
No peer data available for comparison.
21.77M
No peer data available for comparison.
