95.23 - 97.14
55.47 - 103.81
1.63M / 1.81M (Avg.)
55.57 | 1.74
Analyze analyst forecasts for the company and compare them with competitors.
184.03M
No peer data available for comparison.
118.40M
No peer data available for comparison.
0.41
No peer data available for comparison.
95.97M
No peer data available for comparison.
106.93M
No peer data available for comparison.
22.48M
No peer data available for comparison.
Analyze DCF forecasts for the company and compare them with competitors.
1.07B
Better than OR's revenue of 150.74M.
-11.37%
Worse than OR's revenue growth rate of -3.14%.
746.15M
Better than OR's ebitda of 130.02M.
70.06%
Worse than OR's ebitda margin of 86.26%.
521.87M
Better than OR's ebit of 93.75M.
49.00%
Worse than OR's ebit margin of 62.19%.
224.29M
Worse than OR's depreciation of 36.27M.
696.09M
Better than OR's total cash of 62.67M.
65.36%
Better than OR's cash as percentage of revenue of 41.57%.
9.16M
Worse than OR's receivables of 1.39M.
0.86%
Better than OR's receivables as percentage of revenue of 0.92%.
10.53M
Worse than OR's inventories of 0.69.
0.99%
Worse than OR's inventories as percentage of revenue of 0.00%.
12.57M
Worse than OR's accounts payable of 448.46K.
1.18%
Worse than OR's payables as percentage of revenue of 0.30%.
-21.67M
Worse than OR's capital expenditure of -85.96M.
-2.03%
Worse than OR's capex as percentage of revenue of -57.03%.
7.76%
Better than OR's weighted average cost of capital (wacc) of 8.62%.
7.74%
Better than OR's cost of equity of 8.68%.
88.46%
Worse than OR's cost of debt of 9.48%.
0.71
Better than OR's beta of 0.91.
453.46M
Worse than OR's diluted shares outstanding of 185.23M.
6.23M
Better than OR's total debt of 138.33M.
25.95B
Better than OR's total equity of 3.41B.
25.95B
Better than OR's total capital of 3.55B.
0.02%
Better than OR's debt weighting of 3.90%.
99.98%
Better than OR's equity weighting of 96.10%.
521.47M
Better than OR's ebiat of 70.68M.
722.95M
Better than OR's unlevered free cash flow of 27.18M.
2.00%
Equal to OR's long-term growth rate of 2.00%.
10.89B
Better than OR's terminal value of -438.34M.
9.71B
Better than OR's enterprise value of -424.09M.
-540.30M
Better than OR's net debt of 91.46M.
10.25B
Better than OR's equity value of -515.55M.
22.61
Better than OR's equity value per share of -2.78.
View analysts' price targets and recommendations, and compare them with competitors.
$100.50
Has upside compared to OR's downside of 38.87%.
Buy
Equal to OR's analyst recommendation of Buy.
