229.02 - 234.51
169.21 - 260.10
55.82M / 54.92M (Avg.)
32.24 | 7.26
Analyze DCF forecasts for the company and compare them with competitors.
430.41B
Better than VUZI's revenue of 17.44M.
10.07%
Worse than VUZI's revenue growth rate of 19.92%.
141.35B
Better than VUZI's ebitda of -17.44M.
32.84%
Better than VUZI's ebitda margin of -100.00%.
127.69B
Better than VUZI's ebit of -17.44M.
29.67%
Better than VUZI's ebit margin of -100.00%.
13.65B
Worse than VUZI's depreciation of 5.23M.
81.97B
Better than VUZI's total cash of 17.44M.
19.05%
Worse than VUZI's cash as percentage of revenue of 100.00%.
65.44B
Worse than VUZI's receivables of 4.34M.
15.20%
Better than VUZI's receivables as percentage of revenue of 24.85%.
6.93B
Worse than VUZI's inventories of 13.95M.
1.61%
Better than VUZI's inventories as percentage of revenue of 79.99%.
69.39B
Worse than VUZI's accounts payable of 2.37M.
16.12%
Worse than VUZI's payables as percentage of revenue of 13.57%.
-11.78B
Better than VUZI's capital expenditure of -10.23M.
-2.74%
Worse than VUZI's capex as percentage of revenue of -58.65%.
8.68%
Better than VUZI's weighted average cost of capital (wacc) of 11.51%.
8.86%
Better than VUZI's cost of equity of 11.52%.
3.63%
Better than VUZI's cost of debt of 4.40%.
1.11
Better than VUZI's beta of 1.51.
15.41B
Worse than VUZI's diluted shares outstanding of 63.43M.
119.06B
Worse than VUZI's total debt of 301.19K.
3.61T
Better than VUZI's total equity of 237.87M.
3.73T
Better than VUZI's total capital of 238.17M.
3.20%
Worse than VUZI's debt weighting of 0.13%.
96.80%
Worse than VUZI's equity weighting of 99.87%.
106.56B
Better than VUZI's ebiat of -17.32M.
110.02B
Better than VUZI's unlevered free cash flow of -24.96M.
4.00%
Better than VUZI's long-term growth rate of 2.00%.
3.53T
Better than VUZI's terminal value of -461.58M.
2.84T
Better than VUZI's enterprise value of -375.69M.
89.12B
Worse than VUZI's net debt of -26.25M.
2.75T
Better than VUZI's equity value of -349.43M.
178.56
Better than VUZI's equity value per share of -5.51.
View analysts' price targets and recommendations, and compare them with competitors.
$228.20
Has downside compared to VUZI's upside of 34.53%.
Buy
Equal to VUZI's analyst recommendation of Buy.
Analyze analyst forecasts for the company and compare them with competitors.
415.00B
No peer data available for comparison.
136.29B
No peer data available for comparison.
7.38
No peer data available for comparison.
113.17B
No peer data available for comparison.
123.12B
No peer data available for comparison.
27.23B
No peer data available for comparison.
