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.
1.69B
Worse than PAAS's estimated revenue of 2.95B.
1.18B
Better than PAAS's estimated ebitda of 771.63M.
1.91
Better than PAAS's estimated eps of 1.80.
792.90M
Better than PAAS's estimated net income of 649.30M.
777.63M
Better than PAAS's estimated ebit of 170.65M.
91.57M
Worse than PAAS's estimated sg&a expense of 69.67M.
Analyze DCF forecasts for the company and compare them with competitors.
1.64B
Worse than PAAS's revenue of 7.79B.
5.02%
Worse than PAAS's revenue growth rate of 22.54%.
1.24B
Worse than PAAS's ebitda of 2.07B.
75.77%
Better than PAAS's ebitda margin of 26.55%.
866.42M
Better than PAAS's ebit of 478.62M.
52.79%
Better than PAAS's ebit margin of 6.14%.
377.12M
Better than PAAS's depreciation of 1.59B.
719.58M
Worse than PAAS's total cash of 1.58B.
43.84%
Better than PAAS's cash as percentage of revenue of 20.28%.
14.65M
Better than PAAS's receivables of 743.31M.
0.89%
Better than PAAS's receivables as percentage of revenue of 9.54%.
6.78M
Better than PAAS's inventories of 2.25B.
0.41%
Better than PAAS's inventories as percentage of revenue of 28.95%.
19.39M
Better than PAAS's accounts payable of 500.60M.
1.18%
Better than PAAS's payables as percentage of revenue of 6.43%.
-537.45M
Worse than PAAS's capital expenditure of -1.16B.
-32.75%
Better than PAAS's capex as percentage of revenue of -14.89%.
7.02%
Better than PAAS's weighted average cost of capital (wacc) of 8.07%.
7.01%
Better than PAAS's cost of equity of 8.44%.
107.31%
Worse than PAAS's cost of debt of 6.33%.
0.62
Better than PAAS's beta of 0.93.
454.12M
Worse than PAAS's diluted shares outstanding of 363.40M.
5.17M
Better than PAAS's total debt of 803.30M.
39.34B
Better than PAAS's total equity of 8.26B.
39.34B
Better than PAAS's total capital of 9.07B.
0.01%
Better than PAAS's debt weighting of 8.86%.
99.99%
Better than PAAS's equity weighting of 91.14%.
834.86M
Better than PAAS's ebiat of 321.80M.
674.43M
Better than PAAS's unlevered free cash flow of 292.09M.
2.00%
Equal to PAAS's long-term growth rate of 2.00%.
13.69B
Better than PAAS's terminal value of 4.91B.
12.24B
Better than PAAS's enterprise value of 3.84B.
-813.00M
Better than PAAS's net debt of -59.50M.
13.05B
Better than PAAS's equity value of 3.90B.
28.74
Better than PAAS's equity value per share of 10.73.
