Analyze DCF forecasts for the company and compare them with competitors.
16.45B
Better than OBE's revenue of 1.16B.
15.56%
Worse than OBE's revenue growth rate of 39.45%.
3.29B
Better than OBE's ebitda of 755.01M.
20.00%
Worse than OBE's ebitda margin of 64.83%.
-49.64M
Worse than OBE's ebit of 280.66M.
-0.30%
Worse than OBE's ebit margin of 24.10%.
3.34B
Worse than OBE's depreciation of 474.36M.
174.70M
Better than OBE's total cash of 10.38M.
1.06%
Better than OBE's cash as percentage of revenue of 0.89%.
2.34B
Worse than OBE's receivables of 135.76M.
14.23%
Worse than OBE's receivables as percentage of revenue of 11.66%.
19.28M
Worse than OBE's inventories of 3.06M.
0.12%
Better than OBE's inventories as percentage of revenue of 0.26%.
756.23M
Worse than OBE's accounts payable of 226.68M.
4.60%
Better than OBE's payables as percentage of revenue of 19.46%.
-4.13B
Better than OBE's capital expenditure of -416.45M.
-25.11%
Worse than OBE's capex as percentage of revenue of -35.76%.
12.06%
Worse than OBE's weighted average cost of capital (wacc) of 9.35%.
16.87%
Worse than OBE's cost of equity of 10.43%.
5.31%
Better than OBE's cost of debt of 9.72%.
2.64
Worse than OBE's beta of 1.35.
263.90M
Worse than OBE's diluted shares outstanding of 76.00M.
6.68B
Worse than OBE's total debt of 244.84M.
10.03B
Better than OBE's total equity of 376.20M.
16.71B
Better than OBE's total capital of 621.04M.
39.98%
Worse than OBE's debt weighting of 39.42%.
60.02%
Worse than OBE's equity weighting of 60.58%.
-45.41M
Worse than OBE's ebiat of 222.03M.
-1.05B
Worse than OBE's unlevered free cash flow of 304.79M.
0.50%
Worse than OBE's long-term growth rate of 2.00%.
-12.22B
Worse than OBE's terminal value of 11.47B.
-10.90B
Worse than OBE's enterprise value of 9.16B.
6.68B
Worse than OBE's net debt of 244.84M.
-17.58B
Worse than OBE's equity value of 8.91B.
-66.63
Worse than OBE's equity value per share of 117.24.
Analyze analyst forecasts for the company and compare them with competitors.
8.93B
No peer data available for comparison.
245.25M
No peer data available for comparison.
2.40
No peer data available for comparison.
-27.98M
No peer data available for comparison.
216.87M
No peer data available for comparison.
411.14M
No peer data available for comparison.
View analysts' price targets and recommendations, and compare them with competitors.
$52.00
No peer data available for comparison.
Buy
Better than OBE's analyst recommendation of Hold.
40.40 - 41.05
29.80 - 47.18
2.12M / 3.66M (Avg.)
18.02 | 2.27
