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.
40.29M
Revenue has decreased from the previous period.
-18.25%
Revenue growth rate has decreased from the previous period.
2.79M
EBITDA has decreased from the previous period.
6.93%
EBITDA margin has decreased from the previous period.
-902.00K
EBIT has decreased from the previous period.
-2.24%
EBIT margin has decreased from the previous period.
3.69M
Depreciation has increased from the previous period.
4.88M
Total cash has increased from the previous period.
12.10%
Cash percentage has increased from the previous period.
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.
14.41M
Inventories have decreased from the previous period.
35.78%
Inventory percentage has increased from the previous period.
1.44M
Accounts payable has increased from the previous period.
3.57%
Payables percentage has increased from the previous period.
-881.00K
Capital expenditure has increased from the previous period.
-2.19%
CapEx percentage has increased from the previous period.
7.35%
WACC has increased from the previous period.
7.37%
Cost of equity is unchanged from the previous period.
6.77%
Cost of debt is unchanged from the previous period.
0.59
Beta is unchanged from the previous period.
77.31M
Diluted shares outstanding is unchanged from the previous period.
5.45M
Total debt is unchanged from the previous period.
400.46M
Total equity is unchanged from the previous period.
405.91M
Total capital is unchanged from the previous period.
1.34%
Debt weighting is unchanged from the previous period.
98.66%
Equity weighting is unchanged from the previous period.
-808.89K
EBIAT has decreased from the previous period.
4.27M
UFCF has increased from the previous period.
3.50%
Long-term growth rate is unchanged from the previous period.
421.17M
Terminal value is unchanged from the previous period.
339.84M
Enterprise value has decreased from the previous period.
-3.60M
Net debt is unchanged from the previous period.
343.44M
Equity value has decreased from the previous period.
444.24
Equity value per share has decreased from the previous period.
Analyze analyst forecasts for the company and compare them with competitors.
49.50M
The estimated revenue has increased from the previous period.
6.77M
The estimated EBITDA has increased from the previous period.
0.10
The estimated EPS has increased from the previous period.
4.72M
The estimated net income has decreased from the previous period.
6.64M
The estimated EBIT has increased from the previous period.
6.58M
The estimated SG&A expenses have increased from the previous period.
