95.23 - 97.14
55.47 - 103.81
1.63M / 1.80M (Avg.)
55.57 | 1.74
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 analyst forecasts for the company and compare them with competitors.
1.28B
Worse than PAAS's estimated revenue of 2.79B.
892.64M
Better than PAAS's estimated ebitda of 729.40M.
1.44
Better than PAAS's estimated eps of 0.79.
654.23M
Better than PAAS's estimated net income of 259.07M.
590.18M
Better than PAAS's estimated ebit of 161.31M.
69.49M
Worse than PAAS's estimated sg&a expense of 65.86M.
Analyze DCF forecasts for the company and compare them with competitors.
1.07B
Worse than PAAS's revenue of 2.71B.
5.23%
Worse than PAAS's revenue growth rate of 16.89%.
743.56M
Better than PAAS's ebitda of 707.13M.
69.55%
Better than PAAS's ebitda margin of 26.12%.
491.61M
Better than PAAS's ebit of 156.38M.
45.98%
Better than PAAS's ebit margin of 5.78%.
251.95M
Better than PAAS's depreciation of 550.75M.
358.41M
Worse than PAAS's total cash of 474.23M.
33.52%
Better than PAAS's cash as percentage of revenue of 17.52%.
9.59M
Better than PAAS's receivables of 295.30M.
0.90%
Better than PAAS's receivables as percentage of revenue of 10.91%.
14.72M
Better than PAAS's inventories of 806.36M.
1.38%
Better than PAAS's inventories as percentage of revenue of 29.78%.
13.30M
Better than PAAS's accounts payable of 163.49M.
1.24%
Better than PAAS's payables as percentage of revenue of 6.04%.
-241.34M
Worse than PAAS's capital expenditure of -424.19M.
-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%.
491.28M
Better than PAAS's ebiat of 116.04M.
494.81M
Better than PAAS's unlevered free cash flow of 18.73M.
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.
