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.
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.
1.18B
Better than OR's revenue of 135.56M.
5.23%
Better than OR's revenue growth rate of -7.48%.
823.37M
Better than OR's ebitda of 65.23M.
69.55%
Better than OR's ebitda margin of 48.12%.
544.38M
Better than OR's ebit of 37.15M.
45.98%
Better than OR's ebit margin of 27.40%.
278.99M
Worse than OR's depreciation of 28.09M.
396.87M
Better than OR's total cash of 69.56M.
33.52%
Worse than OR's cash as percentage of revenue of 51.31%.
10.62M
Worse than OR's receivables of 1.09M.
0.90%
Worse than OR's receivables as percentage of revenue of 0.80%.
16.30M
Worse than OR's inventories of 3.63M.
1.38%
Better than OR's inventories as percentage of revenue of 2.68%.
14.73M
Worse than OR's accounts payable of 3.68M.
1.24%
Better than OR's payables as percentage of revenue of 2.72%.
-267.24M
Better than OR's capital expenditure of -93.00M.
-22.57%
Worse than OR's capex as percentage of revenue of -68.60%.
7.76%
Better than OR's weighted average cost of capital (wacc) of 8.66%.
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%.
544.01M
Better than OR's ebiat of 31.42M.
555.15M
Better than OR's unlevered free cash flow of -33.41M.
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 -423.63M.
-540.30M
Better than OR's net debt of 91.46M.
10.25B
Better than OR's equity value of -515.10M.
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.
