40.40 - 41.05
29.80 - 47.18
2.12M / 3.66M (Avg.)
18.02 | 2.27
Analyze DCF forecasts for the company and compare them with competitors.
19.01B
Better than PR's revenue of 14.31B.
15.56%
Worse than PR's revenue growth rate of 46.33%.
3.80B
Worse than PR's ebitda of 5.22B.
20.00%
Worse than PR's ebitda margin of 36.45%.
-57.36M
Worse than PR's ebit of 340.04M.
-0.30%
Worse than PR's ebit margin of 2.38%.
3.86B
Better than PR's depreciation of 5.47B.
201.88M
Worse than PR's total cash of 232.82M.
1.06%
Worse than PR's cash as percentage of revenue of 1.63%.
2.70B
Worse than PR's receivables of 1.60B.
14.23%
Worse than PR's receivables as percentage of revenue of 11.16%.
22.28M
Better than PR's inventories of 135.36M.
0.12%
Better than PR's inventories as percentage of revenue of 0.95%.
873.88M
Worse than PR's accounts payable of 272.85M.
4.60%
Worse than PR's payables as percentage of revenue of 1.91%.
-4.77B
Worse than PR's capital expenditure of -8.09B.
-25.11%
Worse than PR's capex as percentage of revenue of -56.50%.
12.06%
Better than PR's weighted average cost of capital (wacc) of 15.82%.
16.87%
Better than PR's cost of equity of 24.94%.
5.31%
Worse than PR's cost of debt of 4.53%.
2.64
Better than PR's beta of 4.35.
263.90M
Better than PR's diluted shares outstanding of 389.10M.
6.68B
Worse than PR's total debt of 3.91B.
10.03B
Better than PR's total equity of 5.26B.
16.71B
Better than PR's total capital of 9.17B.
39.98%
Better than PR's debt weighting of 42.64%.
60.02%
Better than PR's equity weighting of 57.36%.
-52.47M
Worse than PR's ebiat of 266.48M.
-1.22B
Better than PR's unlevered free cash flow of -2.81B.
0.50%
Worse than PR's long-term growth rate of 2.00%.
-12.22B
Better than PR's terminal value of -30.35B.
-10.90B
Better than PR's enterprise value of -21.03B.
6.68B
Worse than PR's net debt of 3.84B.
-17.58B
Better than PR's equity value of -24.86B.
-66.63
Worse than PR's equity value per share of -63.90.
Analyze analyst forecasts for the company and compare them with competitors.
9.25B
Better than PR's estimated revenue of 5.04B.
1.85B
Better than PR's estimated ebitda of 1.84B.
5.37
Better than PR's estimated eps of 1.48.
1.42B
Better than PR's estimated net income of 577.68M.
-27.91M
Worse than PR's estimated ebit of 119.79M.
1.60B
Worse than PR's estimated sg&a expense of 446.97M.
View analysts' price targets and recommendations, and compare them with competitors.
$52.00
Analysts expect the stock price to increase by 27.11%.
Buy
Positive consensus among analysts.
