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 VTLE's revenue of 3.76B.
15.56%
Worse than VTLE's revenue growth rate of 24.81%.
3.80B
Better than VTLE's ebitda of 598.85M.
20.00%
Better than VTLE's ebitda margin of 15.95%.
-57.36M
Better than VTLE's ebit of -294.54M.
-0.30%
Better than VTLE's ebit margin of -7.84%.
3.86B
Worse than VTLE's depreciation of 999.77M.
201.88M
Better than VTLE's total cash of 145.52M.
1.06%
Worse than VTLE's cash as percentage of revenue of 3.88%.
2.70B
Worse than VTLE's receivables of 408.94M.
14.23%
Worse than VTLE's receivables as percentage of revenue of 10.89%.
22.28M
Better than VTLE's inventories of 64.63M.
0.12%
Better than VTLE's inventories as percentage of revenue of 1.72%.
873.88M
Worse than VTLE's accounts payable of 230.44M.
4.60%
Better than VTLE's payables as percentage of revenue of 6.14%.
-4.77B
Better than VTLE's capital expenditure of -2.62B.
-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%.
-52.47M
Better than VTLE's ebiat of -291.88M.
-1.22B
Better than VTLE's unlevered free cash flow of -1.96B.
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.
Analyze analyst forecasts for the company and compare them with competitors.
4.88B
Better than VTLE's estimated revenue of 1.12B.
1.41B
Better than VTLE's estimated ebitda of 671.50M.
3.32
Worse than VTLE's estimated eps of 20.18.
1.02B
Better than VTLE's estimated net income of 419.40M.
1.57B
Better than VTLE's estimated ebit of 372.93M.
126.88M
Worse than VTLE's estimated sg&a expense of 63.12M.
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.
