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.
32.68B
Better than MLM's estimated revenue of 5.83B.
5.15B
Better than MLM's estimated ebitda of 2.06B.
3.24
Worse than MLM's estimated eps of 12.18.
2.36B
Better than MLM's estimated net income of 813.78M.
3.33B
Better than MLM's estimated ebit of 1.14B.
7.32B
Worse than MLM's estimated sg&a expense of 421.93M.
Analyze DCF forecasts for the company and compare them with competitors.
33.96B
Better than MLM's revenue of 6.16B.
5.62%
Worse than MLM's revenue growth rate of 13.79%.
5.59B
Better than MLM's ebitda of 1.59B.
16.45%
Worse than MLM's ebitda margin of 25.85%.
3.95B
Better than MLM's ebit of 1.09B.
11.63%
Worse than MLM's ebit margin of 17.64%.
1.64B
Worse than MLM's depreciation of 506.00M.
6.16B
Better than MLM's total cash of 358.00M.
18.14%
Better than MLM's cash as percentage of revenue of 5.81%.
4.46B
Worse than MLM's receivables of 785.90M.
13.14%
Worse than MLM's receivables as percentage of revenue of 12.76%.
4.35B
Worse than MLM's inventories of 873.70M.
12.82%
Better than MLM's inventories as percentage of revenue of 14.18%.
3.04B
Worse than MLM's accounts payable of 385.00M.
8.95%
Worse than MLM's payables as percentage of revenue of 6.25%.
-1.58B
Better than MLM's capital expenditure of -481.80M.
-4.65%
Worse than MLM's capex as percentage of revenue of -7.82%.
9.66%
Worse than MLM's weighted average cost of capital (wacc) of 7.97%.
10.90%
Worse than MLM's cost of equity of 8.63%.
4.40%
Equal to MLM's cost of debt of 4.40%.
1.38
Worse than MLM's beta of 0.90.
729.20M
Worse than MLM's diluted shares outstanding of 62.10M.
13.52B
Worse than MLM's total debt of 4.92B.
68.33B
Better than MLM's total equity of 33.26B.
81.85B
Better than MLM's total capital of 38.19B.
16.51%
Worse than MLM's debt weighting of 12.90%.
83.49%
Worse than MLM's equity weighting of 87.10%.
3.06B
Better than MLM's ebiat of 863.23M.
-1.75B
Worse than MLM's unlevered free cash flow of 783.23M.
2.00%
Worse than MLM's long-term growth rate of 3.50%.
56.34B
Better than MLM's terminal value of 35.19B.
50.70B
Better than MLM's enterprise value of 28.97B.
6.94B
Worse than MLM's net debt of 3.64B.
43.76B
Better than MLM's equity value of 25.32B.
60.01
Worse than MLM's equity value per share of 407.79.
View analysts' price targets and recommendations, and compare them with competitors.
$114.00
Lower downside than MLM's downside of 3.49%.
Buy
Equal to MLM's analyst recommendation of Buy.
