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.
1.07B
Worse than PAAS's revenue of 1.49B.
-11.37%
Worse than PAAS's revenue growth rate of -8.45%.
746.15M
Better than PAAS's ebitda of -7.18M.
70.06%
Better than PAAS's ebitda margin of -0.48%.
521.87M
Better than PAAS's ebit of -324.95M.
49.00%
Better than PAAS's ebit margin of -21.74%.
224.29M
Better than PAAS's depreciation of 317.77M.
696.09M
Better than PAAS's total cash of 142.34M.
65.36%
Better than PAAS's cash as percentage of revenue of 9.52%.
9.16M
Better than PAAS's receivables of 176.60M.
0.86%
Better than PAAS's receivables as percentage of revenue of 11.81%.
10.53M
Better than PAAS's inventories of 471.63M.
0.99%
Better than PAAS's inventories as percentage of revenue of 31.55%.
12.57M
Better than PAAS's accounts payable of 88.80M.
1.18%
Better than PAAS's payables as percentage of revenue of 5.94%.
-21.67M
Worse than PAAS's capital expenditure of -274.69M.
-2.03%
Worse than PAAS's capex as percentage of revenue of -18.38%.
7.76%
Better than PAAS's weighted average cost of capital (wacc) of 10.65%.
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%.
521.47M
Better than PAAS's ebiat of -367.19M.
722.95M
Better than PAAS's unlevered free cash flow of -312.11M.
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 1.92B.
-540.30M
Better than PAAS's net debt of 402.00M.
10.25B
Better than PAAS's equity value of 1.52B.
22.61
Better than PAAS's equity value per share of 4.64.
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.