Analyze DCF forecasts for the company and compare them with competitors.
50.61B
Better than JHX's revenue of 5.40B.
8.68%
Worse than JHX's revenue growth rate of 11.14%.
7.97B
Better than JHX's ebitda of 1.21B.
15.75%
Worse than JHX's ebitda margin of 22.30%.
5.16B
Better than JHX's ebit of 953.91M.
10.19%
Worse than JHX's ebit margin of 17.65%.
2.81B
Worse than JHX's depreciation of 251.21M.
11.96B
Better than JHX's total cash of 333.38M.
23.64%
Better than JHX's cash as percentage of revenue of 6.17%.
3.92B
Worse than JHX's receivables of 589.03M.
7.75%
Better than JHX's receivables as percentage of revenue of 10.90%.
5.97B
Worse than JHX's inventories of 482.47M.
11.80%
Worse than JHX's inventories as percentage of revenue of 8.93%.
4.16B
Worse than JHX's accounts payable of 335.09M.
8.23%
Worse than JHX's payables as percentage of revenue of 6.20%.
-2.36B
Better than JHX's capital expenditure of -501.58M.
-4.66%
Worse than JHX's capex as percentage of revenue of -9.28%.
9.65%
Worse than JHX's weighted average cost of capital (wacc) of 9.38%.
10.90%
Worse than JHX's cost of equity of 9.90%.
4.40%
Equal to JHX's cost of debt of 4.40%.
1.38
Worse than JHX's beta of 1.17.
729.20M
Worse than JHX's diluted shares outstanding of 439.60M.
13.52B
Worse than JHX's total debt of 1.20B.
68.33B
Better than JHX's total equity of 14.30B.
81.85B
Better than JHX's total capital of 15.50B.
16.51%
Worse than JHX's debt weighting of 7.75%.
83.49%
Worse than JHX's equity weighting of 92.25%.
3.89B
Better than JHX's ebiat of 681.84M.
3.89B
Better than JHX's unlevered free cash flow of 357.65M.
2.00%
Equal to JHX's long-term growth rate of 2.00%.
56.34B
Better than JHX's terminal value of 6.11B.
50.72B
Better than JHX's enterprise value of 5.20B.
6.94B
Worse than JHX's net debt of 836.00M.
43.78B
Better than JHX's equity value of 4.36B.
60.04
Better than JHX's equity value per share of 9.92.
111.48 - 114.40
76.75 - 114.40
5.09M / 4.23M (Avg.)
23.96 | 4.77
Analyze analyst forecasts for the company and compare them with competitors.
36.01B
No peer data available for comparison.
5.67B
No peer data available for comparison.
4.99
No peer data available for comparison.
3.64B
No peer data available for comparison.
3.67B
No peer data available for comparison.
8.07B
No peer data available for comparison.
View analysts' price targets and recommendations, and compare them with competitors.
$114.00
Has downside compared to JHX's upside of 171.14%.
Buy
Equal to JHX's analyst recommendation of Buy.
