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.
1.21B
Better than OR's estimated revenue of 223.65M.
587.44M
Better than OR's estimated ebitda of 63.03M.
1.32
Better than OR's estimated eps of 0.46.
450.41M
Better than OR's estimated net income of -8.42M.
486.19M
Better than OR's estimated ebit of -18.42M.
45.85M
Worse than OR's estimated sg&a expense of 36.12M.
Analyze DCF forecasts for the company and compare them with competitors.
1.02B
Better than OR's revenue of 171.16M.
-4.60%
Worse than OR's revenue growth rate of 13.55%.
755.19M
Better than OR's ebitda of 28.70M.
74.33%
Better than OR's ebitda margin of 16.77%.
539.26M
Better than OR's ebit of -11.17M.
53.07%
Better than OR's ebit margin of -6.53%.
215.93M
Worse than OR's depreciation of 39.87M.
546.53M
Better than OR's total cash of 52.54M.
53.79%
Better than OR's cash as percentage of revenue of 30.70%.
16.01M
Worse than OR's receivables of 2.84M.
1.58%
Better than OR's receivables as percentage of revenue of 1.66%.
1.37M
Worse than OR's inventories of 9.00K.
0.14%
Worse than OR's inventories as percentage of revenue of 0.01%.
13.46M
Worse than OR's accounts payable of 2.17M.
1.32%
Worse than OR's payables as percentage of revenue of 1.27%.
-675.87M
Better than OR's capital expenditure of -201.47M.
-66.52%
Worse than OR's capex as percentage of revenue of -117.70%.
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%.
537.85M
Better than OR's ebiat of -15.39M.
81.10M
Better than OR's unlevered free cash flow of -176.72M.
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.
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.
