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.
1.01B
Worse than PAAS's estimated revenue of 2.37B.
665.31M
Worse than PAAS's estimated ebitda of 960.85M.
1.15
Better than PAAS's estimated eps of 0.20.
537.64M
Better than PAAS's estimated net income of -103.70M.
531.81M
Better than PAAS's estimated ebit of 528.39M.
50.74M
Better than PAAS's estimated sg&a expense of 58.50M.
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.
Analyze DCF forecasts for the company and compare them with competitors.
1.10B
Worse than PAAS's revenue of 1.34B.
27.27%
Better than PAAS's revenue growth rate of -0.88%.
808.38M
Better than PAAS's ebitda of 554.20M.
73.74%
Better than PAAS's ebitda margin of 41.39%.
549.62M
Better than PAAS's ebit of 276.35M.
50.14%
Better than PAAS's ebit margin of 20.64%.
258.76M
Better than PAAS's depreciation of 277.85M.
192.68M
Worse than PAAS's total cash of 279.06M.
17.58%
Worse than PAAS's cash as percentage of revenue of 20.84%.
6.70M
Better than PAAS's receivables of 149.81M.
0.61%
Better than PAAS's receivables as percentage of revenue of 11.19%.
2.39M
Better than PAAS's inventories of 406.19M.
0.22%
Better than PAAS's inventories as percentage of revenue of 30.34%.
13.02M
Better than PAAS's accounts payable of 80.28M.
1.19%
Better than PAAS's payables as percentage of revenue of 6.00%.
-1.82M
Worse than PAAS's capital expenditure of -178.56M.
-0.17%
Worse than PAAS's capex as percentage of revenue of -13.34%.
7.76%
Better than PAAS's weighted average cost of capital (wacc) of 10.43%.
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%.
552.31M
Better than PAAS's ebiat of 195.06M.
847.25M
Better than PAAS's unlevered free cash flow of 284.18M.
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 4.69.
