503.87 - 512.55
344.79 - 555.45
23.62M / 20.39M (Avg.)
37.30 | 13.67
View analysts' price targets and recommendations, and compare them with competitors.
$601.38
Higher upside than AI's upside of 6.51%.
Buy
Better than AI's analyst recommendation of Hold.
Analyze DCF forecasts for the company and compare them with competitors.
368.05B
Better than AI's revenue of 526.25M.
14.51%
Worse than AI's revenue growth rate of 19.22%.
185.58B
Better than AI's ebitda of -368.07M.
50.42%
Better than AI's ebitda margin of -69.94%.
157.60B
Better than AI's ebit of -374.82M.
42.82%
Better than AI's ebit margin of -71.22%.
27.98B
Worse than AI's depreciation of 12.22M.
227.51B
Better than AI's total cash of 526.25M.
61.82%
Worse than AI's cash as percentage of revenue of 100.00%.
83.58B
Worse than AI's receivables of 188.91M.
22.71%
Better than AI's receivables as percentage of revenue of 35.90%.
4.76B
Worse than AI's inventories of -7.22M.
1.29%
Worse than AI's inventories as percentage of revenue of -1.37%.
33.03B
Worse than AI's accounts payable of 46.23M.
8.98%
Worse than AI's payables as percentage of revenue of 8.79%.
-48.97B
Better than AI's capital expenditure of -42.36M.
-13.30%
Better than AI's capex as percentage of revenue of -8.05%.
8.39%
Better than AI's weighted average cost of capital (wacc) of 13.43%.
8.53%
Better than AI's cost of equity of 13.44%.
4.26%
Worse than AI's cost of debt of 4.08%.
0.90
Better than AI's beta of 1.98.
7.47B
Worse than AI's diluted shares outstanding of 119.36M.
97.85B
Worse than AI's total debt of 3.23M.
3.37T
Better than AI's total equity of 2.71B.
3.47T
Better than AI's total capital of 2.72B.
2.82%
Worse than AI's debt weighting of 0.12%.
97.18%
Worse than AI's equity weighting of 99.88%.
132.18B
Better than AI's ebiat of -374.82M.
104.18B
Better than AI's unlevered free cash flow of -426.79M.
4.00%
Better than AI's long-term growth rate of 2.00%.
3.24T
Better than AI's terminal value of -5.41B.
2.57T
Better than AI's enterprise value of -4.31B.
79.54B
Worse than AI's net debt of -163.92M.
2.50T
Better than AI's equity value of -4.15B.
334.07
Better than AI's equity value per share of -34.76.
Analyze analyst forecasts for the company and compare them with competitors.
67.40B
No peer data available for comparison.
28.88B
No peer data available for comparison.
2.40
No peer data available for comparison.
21.71B
No peer data available for comparison.
25.19B
No peer data available for comparison.
17.09B
No peer data available for comparison.
