40.40 - 41.05
29.80 - 47.18
2.12M / 3.66M (Avg.)
18.02 | 2.27
View analysts' price targets and recommendations, and compare them with competitors.
$52.00
Lower upside than VET's upside of 42.44%.
Buy
Equal to VET's analyst recommendation of Buy.
Analyze DCF forecasts for the company and compare them with competitors.
12.46B
Better than VET's revenue of 2.58B.
43.96%
Worse than VET's revenue growth rate of 67.11%.
5.00B
Better than VET's ebitda of 1.70B.
40.13%
Worse than VET's ebitda margin of 65.93%.
3.87B
Better than VET's ebit of 1.26B.
31.06%
Worse than VET's ebit margin of 48.86%.
1.13B
Worse than VET's depreciation of 439.81M.
5.00M
Worse than VET's total cash of 9.58M.
0.04%
Worse than VET's cash as percentage of revenue of 0.37%.
1.53B
Worse than VET's receivables of 258.67M.
12.27%
Worse than VET's receivables as percentage of revenue of 10.04%.
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.
436.00M
Worse than VET's accounts payable of 74.21M.
3.50%
Worse than VET's payables as percentage of revenue of 2.88%.
-1.83B
Better than VET's capital expenditure of -382.01M.
-14.69%
Worse than VET's capex as percentage of revenue of -14.83%.
12.25%
Better than VET's weighted average cost of capital (wacc) of 13.14%.
16.87%
Worse than VET's cost of equity of 16.56%.
5.31%
Better than VET's cost of debt of 9.00%.
2.64
Worse than VET's beta of 2.58.
263.90M
Worse than VET's diluted shares outstanding of 163.72M.
6.68B
Worse than VET's total debt of 655.60M.
10.03B
Better than VET's total equity of 1.42B.
16.71B
Better than VET's total capital of 2.07B.
39.98%
Worse than VET's debt weighting of 31.64%.
60.02%
Worse than VET's equity weighting of 68.36%.
3.95B
Better than VET's ebiat of 805.73M.
3.14B
Better than VET's unlevered free cash flow of 637.91M.
0.50%
Worse than VET's long-term growth rate of 2.00%.
-12.22B
Worse than VET's terminal value of 5.64B.
-10.85B
Worse than VET's enterprise value of 4.56B.
6.68B
Worse than VET's net debt of 557.67M.
-17.53B
Worse than VET's equity value of 4.00B.
-66.42
Worse than VET's equity value per share of 24.46.
Analyze analyst forecasts for the company and compare them with competitors.
10.86B
No peer data available for comparison.
2.27B
No peer data available for comparison.
15.09
No peer data available for comparison.
1.50B
No peer data available for comparison.
2.12B
No peer data available for comparison.
409.84M
No peer data available for comparison.
