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.
866.66M
Better than OR's estimated revenue of 421.88M.
601.56M
Better than OR's estimated ebitda of -209.78M.
0.56
Better than OR's estimated eps of 0.25.
253.89M
Better than OR's estimated net income of -237.15M.
397.33M
Better than OR's estimated ebit of -190.37M.
46.84M
Worse than OR's estimated sg&a expense of 28.80M.
Analyze DCF forecasts for the company and compare them with competitors.
1.10B
Better than OR's revenue of 147.85M.
27.27%
Better than OR's revenue growth rate of -45.59%.
808.38M
Better than OR's ebitda of 77.17M.
73.74%
Better than OR's ebitda margin of 52.19%.
549.62M
Better than OR's ebit of 44.71M.
50.14%
Better than OR's ebit margin of 30.24%.
258.76M
Worse than OR's depreciation of 32.46M.
192.68M
Worse than OR's total cash of 211.79M.
17.58%
Worse than OR's cash as percentage of revenue of 143.25%.
6.70M
Worse than OR's receivables of 722.52K.
0.61%
Worse than OR's receivables as percentage of revenue of 0.49%.
2.39M
Better than OR's inventories of 6.94M.
0.22%
Better than OR's inventories as percentage of revenue of 4.69%.
13.02M
Worse than OR's accounts payable of 8.84M.
1.19%
Better than OR's payables as percentage of revenue of 5.98%.
-1.82M
Worse than OR's capital expenditure of -95.43M.
-0.17%
Worse than OR's capex as percentage of revenue of -64.55%.
7.76%
Better than OR's weighted average cost of capital (wacc) of 8.57%.
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%.
552.31M
Better than OR's ebiat of 27.80M.
847.25M
Better than OR's unlevered free cash flow of -36.71M.
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 -424.74M.
-540.30M
Better than OR's net debt of 91.46M.
10.25B
Better than OR's equity value of -516.20M.
22.61
Better than OR's equity value per share of -2.79.
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.
