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.
539.11B
Better than AI's revenue of 1.02B.
13.86%
Worse than AI's revenue growth rate of 21.30%.
282.42B
Better than AI's ebitda of -793.33M.
52.39%
Better than AI's ebitda margin of -77.66%.
237.14B
Better than AI's ebit of -811.34M.
43.99%
Better than AI's ebit margin of -79.42%.
45.29B
Worse than AI's depreciation of 28.64M.
266.54B
Better than AI's total cash of 1.02B.
49.44%
Worse than AI's cash as percentage of revenue of 100.00%.
125.04B
Worse than AI's receivables of 398.57M.
23.19%
Better than AI's receivables as percentage of revenue of 39.02%.
5.90B
Worse than AI's inventories of -12.84M.
1.10%
Worse than AI's inventories as percentage of revenue of -1.26%.
49.55B
Worse than AI's accounts payable of 91.54M.
9.19%
Worse than AI's payables as percentage of revenue of 8.96%.
-84.79B
Better than AI's capital expenditure of -80.07M.
-15.73%
Better than AI's capex as percentage of revenue of -7.84%.
8.56%
Better than AI's weighted average cost of capital (wacc) of 13.60%.
8.65%
Better than AI's cost of equity of 13.60%.
3.94%
Better than AI's cost of debt of 3.99%.
1.03
Better than AI's beta of 2.04.
7.46B
Worse than AI's diluted shares outstanding of 129.09M.
60.59B
Worse than AI's total debt of 0.00.
3.91T
Better than AI's total equity of 3.39B.
3.97T
Better than AI's total capital of 3.39B.
1.52%
Worse than AI's debt weighting of 0.00%.
98.48%
Worse than AI's equity weighting of 100.00%.
198.35B
Better than AI's ebiat of -811.34M.
148.94B
Better than AI's unlevered free cash flow of -914.43M.
4.00%
Better than AI's long-term growth rate of 2.00%.
3.39T
Better than AI's terminal value of -8.04B.
2.70T
Better than AI's enterprise value of -6.37B.
30.35B
Worse than AI's net debt of -164.36M.
2.67T
Better than AI's equity value of -6.21B.
357.74
Better than AI's equity value per share of -48.10.
Analyze analyst forecasts for the company and compare them with competitors.
198.70B
No peer data available for comparison.
84.26B
No peer data available for comparison.
9.27
No peer data available for comparison.
63.20B
No peer data available for comparison.
69.82B
No peer data available for comparison.
23.34B
No peer data available for comparison.
