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.
64.06M
Revenue has increased from the previous period.
28.11%
Revenue growth rate has increased from the previous period.
11.69M
EBITDA has increased from the previous period.
18.25%
EBITDA margin has increased from the previous period.
7.97M
EBIT has increased from the previous period.
12.44%
EBIT margin has increased from the previous period.
3.72M
Depreciation has decreased from the previous period.
5.87M
Total cash has increased from the previous period.
9.16%
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.
18.71M
Inventories have increased from the previous period.
29.22%
Inventory percentage has decreased from the previous period.
1.37M
Accounts payable has decreased from the previous period.
2.14%
Payables percentage has decreased from the previous period.
-843.00K
Capital expenditure has increased from the previous period.
-1.32%
CapEx percentage has increased from the previous period.
7.34%
WACC is unchanged 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.
6.48M
EBIAT has increased from the previous period.
8.30M
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.
339.94M
Enterprise value has decreased from the previous period.
-3.60M
Net debt is unchanged from the previous period.
343.54M
Equity value has decreased from the previous period.
444.38
Equity value per share has decreased from the previous period.
Analyze analyst forecasts for the company and compare them with competitors.
64.00M
The estimated revenue has increased from the previous period.
5.96M
The estimated EBITDA has decreased from the previous period.
0.10
The estimated EPS has increased from the previous period.
1.58M
The estimated net income has decreased from the previous period.
2.48M
The estimated EBIT has decreased from the previous period.
16.59M
The estimated SG&A expenses have increased from the previous period.
