40.40 - 41.05
29.80 - 47.18
2.12M / 3.66M (Avg.)
18.02 | 2.27
Analyze analyst forecasts for the company and compare them with competitors.
16.38B
No peer data available for comparison.
10.54B
No peer data available for comparison.
17.84
No peer data available for comparison.
5.49B
No peer data available for comparison.
7.06B
No peer data available for comparison.
1.07B
No peer data available for comparison.
Analyze DCF forecasts for the company and compare them with competitors.
21.97B
Better than VTLE's revenue of 4.69B.
15.56%
Worse than VTLE's revenue growth rate of 24.81%.
4.39B
Better than VTLE's ebitda of 747.42M.
20.00%
Better than VTLE's ebitda margin of 15.95%.
-66.29M
Better than VTLE's ebit of -367.61M.
-0.30%
Better than VTLE's ebit margin of -7.84%.
4.46B
Worse than VTLE's depreciation of 1.25B.
233.29M
Better than VTLE's total cash of 181.62M.
1.06%
Worse than VTLE's cash as percentage of revenue of 3.88%.
3.13B
Worse than VTLE's receivables of 510.39M.
14.23%
Worse than VTLE's receivables as percentage of revenue of 10.89%.
25.74M
Better than VTLE's inventories of 80.67M.
0.12%
Better than VTLE's inventories as percentage of revenue of 1.72%.
1.01B
Worse than VTLE's accounts payable of 287.61M.
4.60%
Better than VTLE's payables as percentage of revenue of 6.14%.
-5.52B
Better than VTLE's capital expenditure of -3.27B.
-25.11%
Worse than VTLE's capex as percentage of revenue of -69.83%.
12.06%
Worse than VTLE's weighted average cost of capital (wacc) of 11.19%.
16.87%
Better than VTLE's cost of equity of 19.36%.
5.31%
Better than VTLE's cost of debt of 8.55%.
2.64
Better than VTLE's beta of 3.17.
263.90M
Worse than VTLE's diluted shares outstanding of 20.78M.
6.68B
Worse than VTLE's total debt of 1.75B.
10.03B
Better than VTLE's total equity of 582.55M.
16.71B
Better than VTLE's total capital of 2.33B.
39.98%
Better than VTLE's debt weighting of 75.04%.
60.02%
Better than VTLE's equity weighting of 24.96%.
-60.63M
Better than VTLE's ebiat of -364.29M.
-1.41B
Better than VTLE's unlevered free cash flow of -2.45B.
0.50%
Worse than VTLE's long-term growth rate of 2.00%.
-12.22B
Better than VTLE's terminal value of -27.18B.
-10.90B
Better than VTLE's enterprise value of -21.79B.
6.68B
Worse than VTLE's net debt of 1.74B.
-17.58B
Better than VTLE's equity value of -23.53B.
-66.63
Better than VTLE's equity value per share of -1132.16.
View analysts' price targets and recommendations, and compare them with competitors.
$52.00
Lower upside than VTLE's upside of 31.19%.
Buy
Better than VTLE's analyst recommendation of Hold.
