95.23 - 97.14
55.47 - 103.81
1.63M / 1.81M (Avg.)
55.57 | 1.74
Analyze analyst forecasts for the company and compare them with competitors.
1.65B
Better than SA's estimated revenue of 0.
1.15B
Better than SA's estimated ebitda of 0.
1.90
Better than SA's estimated eps of -0.30.
807.02M
Better than SA's estimated net income of -25.03M.
758.24M
Better than SA's estimated ebit of 0.
89.28M
Worse than SA's estimated sg&a expense of 0.
Analyze DCF forecasts for the company and compare them with competitors.
1.13B
Better than SA's revenue of 0.00.
5.23%
Better than SA's revenue growth rate of 0.00%.
782.45M
Better than SA's ebitda of 0.00.
69.55%
Worse than SA's ebitda margin of 100.00%.
517.32M
Better than SA's ebit of 0.00.
45.98%
Worse than SA's ebit margin of 100.00%.
265.13M
Worse than SA's depreciation of 0.00.
377.15M
Better than SA's total cash of 0.00.
33.52%
Worse than SA's cash as percentage of revenue of 100.00%.
10.09M
Worse than SA's receivables of 0.00.
0.90%
Better than SA's receivables as percentage of revenue of 100.00%.
15.49M
Worse than SA's inventories of 0.00.
1.38%
Better than SA's inventories as percentage of revenue of 100.00%.
14.00M
Worse than SA's accounts payable of 0.00.
1.24%
Better than SA's payables as percentage of revenue of 100.00%.
-253.96M
Better than SA's capital expenditure of 0.00.
-22.57%
Better than SA's capex as percentage of revenue of 0.00%.
7.76%
Worse than SA's weighted average cost of capital (wacc) of 7.52%.
7.74%
Better than SA's cost of equity of 9.57%.
88.46%
Worse than SA's cost of debt of 4.40%.
0.71
Better than SA's beta of 1.09.
453.46M
Worse than SA's diluted shares outstanding of 83.00M.
6.23M
Better than SA's total debt of 399.11M.
25.95B
Better than SA's total equity of 980.25M.
25.95B
Better than SA's total capital of 1.38B.
0.02%
Better than SA's debt weighting of 28.93%.
99.98%
Better than SA's equity weighting of 71.07%.
516.97M
Better than SA's ebiat of 0.00.
527.56M
Better than SA's unlevered free cash flow of 0.00.
2.00%
Equal to SA's long-term growth rate of 2.00%.
10.89B
Better than SA's terminal value of 0.00.
9.71B
Better than SA's enterprise value of -12.61M.
-540.30M
Better than SA's net debt of 341.92M.
10.25B
Better than SA's equity value of -354.53M.
22.61
Better than SA's equity value per share of -4.27.
View analysts' price targets and recommendations, and compare them with competitors.
$100.50
No peer data available for comparison.
Buy
Equal to SA's analyst recommendation of Buy.
