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.
806.31M
Better than PAAS's estimated revenue of 775.38M.
559.67M
Better than PAAS's estimated ebitda of 156.25M.
0.46
Better than PAAS's estimated eps of 0.41.
207.85M
Better than PAAS's estimated net income of -84.38M.
369.66M
Better than PAAS's estimated ebit of -53.57M.
43.58M
Worse than PAAS's estimated sg&a expense of 33.62M.
Analyze DCF forecasts for the company and compare them with competitors.
861.33M
Worse than PAAS's revenue of 1.35B.
No Data
No DCF data available for this metric in the selected year.
393.64M
Worse than PAAS's ebitda of 474.26M.
45.70%
Better than PAAS's ebitda margin of 35.11%.
128.89M
Worse than PAAS's ebit of 204.78M.
14.96%
Worse than PAAS's ebit margin of 15.16%.
264.74M
Better than PAAS's depreciation of 269.48M.
103.99M
Worse than PAAS's total cash of 238.34M.
12.07%
Worse than PAAS's cash as percentage of revenue of 17.64%.
4.35M
Better than PAAS's receivables of 185.96M.
0.51%
Better than PAAS's receivables as percentage of revenue of 13.77%.
41.50M
Better than PAAS's inventories of 346.51M.
4.82%
Better than PAAS's inventories as percentage of revenue of 25.65%.
11.79M
Better than PAAS's accounts payable of 66.92M.
1.37%
Better than PAAS's payables as percentage of revenue of 4.95%.
-3.21M
Worse than PAAS's capital expenditure of -207.35M.
-0.37%
Worse than PAAS's capex as percentage of revenue of -15.35%.
7.76%
Better than PAAS's weighted average cost of capital (wacc) of 10.35%.
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%.
144.06M
Better than PAAS's ebiat of 124.25M.
371.54M
Better than PAAS's unlevered free cash flow of -279.17M.
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 1.94B.
-540.30M
Better than PAAS's net debt of 402.00M.
10.25B
Better than PAAS's equity value of 1.54B.
22.61
Better than PAAS's equity value per share of 4.70.
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.
