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.
327.51M
Revenue has increased from the previous period.
26.37%
Revenue growth rate has increased from the previous period.
58.31M
EBITDA has increased from the previous period.
17.80%
EBITDA margin has increased from the previous period.
40.73M
EBIT has increased from the previous period.
12.44%
EBIT margin has increased from the previous period.
17.57M
Depreciation has increased from the previous period.
39.99M
Total cash has increased from the previous period.
12.21%
Cash percentage has increased from the previous period.
19.06M
Receivables have increased from the previous period.
5.82%
Receivables percentage has increased from the previous period.
106.89M
Inventories have increased from the previous period.
32.64%
Inventory percentage has decreased from the previous period.
9.55M
Accounts payable has increased from the previous period.
2.92%
Payables percentage has increased from the previous period.
-4.90M
Capital expenditure has increased from the previous period.
-1.50%
CapEx percentage has increased from the previous period.
5.04%
WACC has decreased from the previous period.
5.02%
Cost of equity has decreased from the previous period.
8.03%
Cost of debt has increased from the previous period.
0.14
Beta has decreased from the previous period.
78.12M
Diluted shares outstanding has increased from the previous period.
4.25M
Total debt has decreased from the previous period.
371.09M
Total equity has decreased from the previous period.
375.34M
Total capital has decreased from the previous period.
1.13%
Debt weighting has decreased from the previous period.
98.87%
Equity weighting has increased from the previous period.
32.62M
EBIAT has increased from the previous period.
21.00M
UFCF has increased from the previous period.
3.50%
Long-term growth rate is unchanged from the previous period.
1.41B
Terminal value has increased from the previous period.
1.17B
Enterprise value has increased from the previous period.
-17.64M
Net debt has decreased from the previous period.
1.19B
Equity value has increased from the previous period.
1518.18
Equity value per share has increased from the previous period.
Analyze analyst forecasts for the company and compare them with competitors.
159.00M
The estimated revenue has increased from the previous period.
28.31M
The estimated EBITDA has increased from the previous period.
0.34
The estimated EPS has increased from the previous period.
26.57M
The estimated net income has increased from the previous period.
19.77M
The estimated EBIT has increased from the previous period.
37.52M
The estimated SG&A expenses have increased from the previous period.
