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.
210.32M
Worse than PAAS's estimated revenue of 360.34M.
79.78M
Worse than PAAS's estimated ebitda of 120.55M.
0.50
Worse than PAAS's estimated eps of 0.88.
53.61M
Better than PAAS's estimated net income of 46.03M.
98.16M
Better than PAAS's estimated ebit of 81.29M.
35.47M
Worse than PAAS's estimated sg&a expense of 10.82M.
Analyze DCF forecasts for the company and compare them with competitors.
1.25B
Worse than PAAS's revenue of 4.32B.
5.23%
Worse than PAAS's revenue growth rate of 16.89%.
866.43M
Worse than PAAS's ebitda of 1.13B.
69.55%
Better than PAAS's ebitda margin of 26.12%.
572.85M
Better than PAAS's ebit of 249.77M.
45.98%
Better than PAAS's ebit margin of 5.78%.
293.59M
Better than PAAS's depreciation of 879.65M.
417.63M
Worse than PAAS's total cash of 757.44M.
33.52%
Better than PAAS's cash as percentage of revenue of 17.52%.
11.17M
Better than PAAS's receivables of 471.65M.
0.90%
Better than PAAS's receivables as percentage of revenue of 10.91%.
17.15M
Better than PAAS's inventories of 1.29B.
1.38%
Better than PAAS's inventories as percentage of revenue of 29.78%.
15.50M
Better than PAAS's accounts payable of 261.12M.
1.24%
Better than PAAS's payables as percentage of revenue of 6.04%.
-281.22M
Worse than PAAS's capital expenditure of -677.51M.
-22.57%
Better than PAAS's capex as percentage of revenue of -15.67%.
7.76%
Better than PAAS's weighted average cost of capital (wacc) of 10.45%.
7.74%
Better than PAAS's cost of equity of 11.06%.
88.46%
Worse than PAAS's cost of debt of 7.27%.
0.71
Better than PAAS's beta of 1.41.
453.46M
Worse than PAAS's diluted shares outstanding of 326.54M.
6.23M
Better than PAAS's total debt of 801.60M.
25.95B
Better than PAAS's total equity of 6.74B.
25.95B
Better than PAAS's total capital of 7.54B.
0.02%
Better than PAAS's debt weighting of 10.62%.
99.98%
Better than PAAS's equity weighting of 89.38%.
572.46M
Better than PAAS's ebiat of 185.35M.
584.19M
Better than PAAS's unlevered free cash flow of 170.94M.
2.00%
Equal to PAAS's long-term growth rate of 2.00%.
10.89B
Better than PAAS's terminal value of 2.41B.
9.71B
Better than PAAS's enterprise value of 1.93B.
-540.30M
Better than PAAS's net debt of 402.00M.
10.25B
Better than PAAS's equity value of 1.53B.
22.61
Better than PAAS's equity value per share of 4.68.
View analysts' price targets and recommendations, and compare them with competitors.
$100.50
Lower upside than PAAS's upside of 38.93%.
Buy
Equal to PAAS's analyst recommendation of Buy.
