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.
No Data
No DCF data available for this metric in the selected year.
No Data
No DCF data available for this metric in the selected year.
-21.02M
Worse than SA's ebitda of -10.20M.
100.00%
Equal to SA's ebitda margin of 100.00%.
-21.10M
Worse than SA's ebit of -10.23M.
100.00%
Equal to SA's ebit margin of 100.00%.
79.97K
Worse than SA's depreciation of 24.97K.
51.72M
Better than SA's total cash of 28.62M.
100.00%
Equal to SA's cash as percentage of revenue of 100.00%.
146.18K
Better than SA's receivables of 1.94M.
100.00%
Equal to SA's receivables as percentage of revenue of 100.00%.
No Data
No DCF data available for this metric in the selected year.
100.00%
Equal to SA's inventories as percentage of revenue of 100.00%.
1.85M
Worse than SA's accounts payable of 1.75M.
100.00%
Equal to SA's payables as percentage of revenue of 100.00%.
-22.43M
Worse than SA's capital expenditure of -110.16M.
100.00%
Equal to SA's capex as percentage of revenue of 100.00%.
9.21%
Worse than SA's weighted average cost of capital (wacc) of 8.01%.
9.08%
Better than SA's cost of equity of 9.57%.
293.12%
Worse than SA's cost of debt of 4.40%.
1.06
Better than SA's beta of 1.09.
333.90M
Worse than SA's diluted shares outstanding of 83.00M.
1.56M
Better than SA's total debt of 399.11M.
3.49B
Better than SA's total equity of 980.25M.
3.49B
Better than SA's total capital of 1.38B.
0.04%
Better than SA's debt weighting of 28.93%.
99.96%
Better than SA's equity weighting of 71.07%.
-25.07M
Worse than SA's ebiat of -9.71M.
-45.72M
Better than SA's unlevered free cash flow of -120.05M.
2.00%
Equal to SA's long-term growth rate of 2.00%.
205.99M
Better than SA's terminal value of 0.00.
73.26M
Better than SA's enterprise value of -12.61M.
-113.70M
Better than SA's net debt of 341.92M.
186.97M
Better than SA's equity value of -354.53M.
0.56
Better than SA's equity value per share of -4.27.
Analyze analyst forecasts for the company and compare them with competitors.
-394.10K
No peer data available for comparison.
-164.72K
No peer data available for comparison.
-0.12
No peer data available for comparison.
-35.91M
No peer data available for comparison.
-148.85K
No peer data available for comparison.
-352.43K
No peer data available for comparison.
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.
