10.50 - 11.12
3.81 - 12.83
1.80M / 1.61M (Avg.)
158.14 | 0.07
Analyze DCF forecasts for the company and compare them with competitors.
1.42B
Worse than EQX's revenue of 3.39B.
41.92%
Better than EQX's revenue growth rate of 17.47%.
391.72M
Worse than EQX's ebitda of 1.08B.
27.61%
Worse than EQX's ebitda margin of 31.79%.
300.68M
Worse than EQX's ebit of 478.34M.
21.19%
Better than EQX's ebit margin of 14.13%.
385.41M
Better than EQX's depreciation of 598.19M.
956.91M
Worse than EQX's total cash of 1.07B.
67.44%
Better than EQX's cash as percentage of revenue of 31.74%.
606.91M
Worse than EQX's receivables of 142.17M.
42.77%
Worse than EQX's receivables as percentage of revenue of 4.20%.
659.72M
Better than EQX's inventories of 925.34M.
46.50%
Worse than EQX's inventories as percentage of revenue of 27.33%.
598.43M
Worse than EQX's accounts payable of 375.10M.
42.18%
Worse than EQX's payables as percentage of revenue of 11.08%.
-359.33M
Worse than EQX's capital expenditure of -1.26B.
-25.33%
Worse than EQX's capex as percentage of revenue of -37.23%.
9.16%
Better than EQX's weighted average cost of capital (wacc) of 9.46%.
9.08%
Better than EQX's cost of equity of 11.20%.
293.12%
Worse than EQX's cost of debt of 6.77%.
1.06
Better than EQX's beta of 1.51.
333.90M
Better than EQX's diluted shares outstanding of 473.55M.
1.56M
Better than EQX's total debt of 1.41B.
3.49B
Better than EQX's total equity of 3.18B.
3.49B
Worse than EQX's total capital of 4.59B.
0.04%
Better than EQX's debt weighting of 30.68%.
99.96%
Better than EQX's equity weighting of 69.32%.
185.74M
Worse than EQX's ebiat of 389.86M.
14.45M
Better than EQX's unlevered free cash flow of -375.51M.
2.00%
Equal to EQX's long-term growth rate of 2.00%.
205.99M
Better than EQX's terminal value of -5.14B.
73.57M
Better than EQX's enterprise value of -4.29B.
-113.70M
Better than EQX's net debt of 1.17B.
187.27M
Better than EQX's equity value of -5.46B.
0.56
Better than EQX's equity value per share of -11.53.
Analyze analyst forecasts for the company and compare them with competitors.
3.98M
Worse than EQX's estimated revenue of 1.08B.
1.66M
Worse than EQX's estimated ebitda of 953.74M.
-0.12
Worse than EQX's estimated eps of 0.22.
-38.60M
Worse than EQX's estimated net income of 734.63M.
1.50M
Worse than EQX's estimated ebit of 157.68M.
3.56M
Better than EQX's estimated sg&a expense of 68.85M.
View analysts' price targets and recommendations, and compare them with competitors.
$4.18
Analysts expect the stock price to decrease by 62.24%.
Buy
Positive consensus among analysts.
