95.23 - 97.14
55.47 - 103.81
1.63M / 1.80M (Avg.)
55.57 | 1.74
Analyze analyst forecasts for the company and compare them with competitors.
159.24M
Worse than NEM's estimated revenue of 4.95B.
101.35M
Worse than NEM's estimated ebitda of 1.82B.
0.38
Worse than NEM's estimated eps of 1.61.
84.71M
Worse than NEM's estimated net income of 763.37M.
111.52M
Worse than NEM's estimated ebit of 1.40B.
-6.37M
Better than NEM's estimated sg&a expense of 131.49M.
Analyze DCF forecasts for the company and compare them with competitors.
861.33M
Worse than NEM's revenue of 9.74B.
No Data
No DCF data available for this metric in the selected year.
393.64M
Worse than NEM's ebitda of 6.25B.
45.70%
Worse than NEM's ebitda margin of 64.12%.
128.89M
Worse than NEM's ebit of 4.00B.
14.96%
Worse than NEM's ebit margin of 41.12%.
264.74M
Better than NEM's depreciation of 2.24B.
103.99M
Worse than NEM's total cash of 2.48B.
12.07%
Worse than NEM's cash as percentage of revenue of 25.46%.
4.35M
Better than NEM's receivables of 373.00M.
0.51%
Better than NEM's receivables as percentage of revenue of 3.83%.
41.50M
Better than NEM's inventories of 1.83B.
4.82%
Better than NEM's inventories as percentage of revenue of 18.75%.
11.79M
Better than NEM's accounts payable of 539.00M.
1.37%
Better than NEM's payables as percentage of revenue of 5.53%.
-3.21M
Worse than NEM's capital expenditure of -1.46B.
-0.37%
Worse than NEM's capex as percentage of revenue of -15.02%.
7.76%
Worse than NEM's weighted average cost of capital (wacc) of 6.09%.
7.74%
Worse than NEM's cost of equity of 6.91%.
88.46%
Worse than NEM's cost of debt of 4.40%.
0.71
Worse than NEM's beta of 0.53.
453.46M
Better than NEM's diluted shares outstanding of 841.00M.
6.23M
Better than NEM's total debt of 9.44B.
25.95B
Worse than NEM's total equity of 31.66B.
25.95B
Worse than NEM's total capital of 41.09B.
0.02%
Better than NEM's debt weighting of 22.96%.
99.98%
Better than NEM's equity weighting of 77.04%.
144.06M
Worse than NEM's ebiat of 3.04B.
371.54M
Worse than NEM's unlevered free cash flow of 2.16B.
2.00%
Worse than NEM's long-term growth rate of 4.00%.
10.89B
Worse than NEM's terminal value of 133.96B.
9.71B
Worse than NEM's enterprise value of 110.64B.
-540.30M
Better than NEM's net debt of 6.43B.
10.25B
Worse than NEM's equity value of 104.21B.
22.61
Worse than NEM's equity value per share of 123.91.
View analysts' price targets and recommendations, and compare them with competitors.
$100.50
Has upside compared to NEM's downside of 6.57%.
Buy
Equal to NEM's analyst recommendation of Buy.
