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.
883.94M
Better than OR's estimated revenue of 64.88M.
613.55M
Better than OR's estimated ebitda of 37.05M.
0.60
Better than OR's estimated eps of 0.30.
271.99M
Better than OR's estimated net income of 56.17M.
405.25M
Better than OR's estimated ebit of 23.61M.
47.78M
Worse than OR's estimated sg&a expense of 9.88M.
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.
Analyze DCF forecasts for the company and compare them with competitors.
1.20B
Better than OR's revenue of 155.63M.
9.62%
Better than OR's revenue growth rate of 5.26%.
1.01B
Better than OR's ebitda of 99.82M.
83.90%
Better than OR's ebitda margin of 64.14%.
753.74M
Better than OR's ebit of 65.62M.
62.72%
Better than OR's ebit margin of 42.16%.
254.43M
Worse than OR's depreciation of 34.20M.
226.04M
Better than OR's total cash of 80.07M.
18.81%
Worse than OR's cash as percentage of revenue of 51.45%.
11.20M
Worse than OR's receivables of 953.67K.
0.93%
Worse than OR's receivables as percentage of revenue of 0.61%.
8.71M
Better than OR's inventories of 12.87M.
0.72%
Better than OR's inventories as percentage of revenue of 8.27%.
13.94M
Worse than OR's accounts payable of 6.70M.
1.16%
Better than OR's payables as percentage of revenue of 4.30%.
-525.96M
Better than OR's capital expenditure of -191.17M.
-43.77%
Worse than OR's capex as percentage of revenue of -122.84%.
7.76%
Better than OR's weighted average cost of capital (wacc) of 8.71%.
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%.
754.01M
Better than OR's ebiat of 85.06M.
472.56M
Better than OR's unlevered free cash flow of -80.21M.
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 -422.88M.
-540.30M
Better than OR's net debt of 91.46M.
10.25B
Better than OR's equity value of -514.34M.
22.61
Better than OR's equity value per share of -2.78.
