95.23 - 97.14
55.47 - 103.81
1.63M / 1.81M (Avg.)
55.57 | 1.74
Analyze DCF forecasts for the company and compare them with competitors.
1.02B
Revenue has decreased from the previous period.
-4.60%
Revenue growth rate has increased from the previous period.
755.19M
EBITDA has increased from the previous period.
74.33%
EBITDA margin has increased from the previous period.
539.26M
EBIT has increased from the previous period.
53.07%
EBIT margin has increased from the previous period.
215.93M
Depreciation has decreased from the previous period.
546.53M
Total cash has decreased from the previous period.
53.79%
Cash percentage has decreased from the previous period.
16.01M
Receivables have increased from the previous period.
1.58%
Receivables percentage has increased from the previous period.
1.37M
Inventories have decreased from the previous period.
0.14%
Inventory percentage has decreased from the previous period.
13.46M
Accounts payable has increased from the previous period.
1.32%
Payables percentage has increased from the previous period.
-675.87M
Capital expenditure has increased from the previous period.
-66.52%
CapEx percentage has increased from the previous period.
7.76%
WACC is unchanged from the previous period.
7.74%
Cost of equity is unchanged from the previous period.
88.46%
Cost of debt is unchanged from the previous period.
0.71
Beta is unchanged from the previous period.
453.46M
Diluted shares outstanding is unchanged from the previous period.
6.23M
Total debt is unchanged from the previous period.
25.95B
Total equity is unchanged from the previous period.
25.95B
Total capital is unchanged from the previous period.
0.02%
Debt weighting is unchanged from the previous period.
99.98%
Equity weighting is unchanged from the previous period.
537.85M
EBIAT has increased from the previous period.
81.10M
UFCF has decreased from the previous period.
2.00%
Long-term growth rate is unchanged from the previous period.
10.89B
Terminal value is unchanged from the previous period.
9.71B
Enterprise value has increased from the previous period.
-540.30M
Net debt is unchanged from the previous period.
10.25B
Equity value has increased from the previous period.
22.61
Equity value per share is unchanged from the previous period.
Analyze analyst forecasts for the company and compare them with competitors.
1.65B
The estimated revenue has increased from the previous period.
1.15B
The estimated EBITDA has increased from the previous period.
1.90
The estimated EPS has increased from the previous period.
807.02M
The estimated net income has increased from the previous period.
758.24M
The estimated EBIT has increased from the previous period.
89.28M
The estimated SG&A expenses have increased from the previous period.
View analysts' price targets and recommendations, and compare them with competitors.
$100.50
Analysts expect the stock price to increase by 3.93%.
Buy
Positive consensus among analysts.
