95.23 - 97.14
55.47 - 103.81
1.63M / 1.80M (Avg.)
55.57 | 1.74
Analyze analyst forecasts for the company and compare them with competitors.
883.94M
Worse than NEM's estimated revenue of 7.63B.
613.55M
Worse than NEM's estimated ebitda of 1.06B.
0.60
Worse than NEM's estimated eps of 1.57.
271.99M
Better than NEM's estimated net income of -730.77M.
405.25M
Worse than NEM's estimated ebit of 1.15B.
47.78M
Better than NEM's estimated sg&a expense of 204.85M.
Analyze DCF forecasts for the company and compare them with competitors.
1.10B
Worse than NEM's revenue of 11.50B.
27.27%
Better than NEM's revenue growth rate of 18.04%.
808.38M
Worse than NEM's ebitda of 6.10B.
73.74%
Better than NEM's ebitda margin of 53.06%.
549.62M
Worse than NEM's ebit of 3.43B.
50.14%
Better than NEM's ebit margin of 29.87%.
258.76M
Better than NEM's depreciation of 2.67B.
192.68M
Worse than NEM's total cash of 5.83B.
17.58%
Worse than NEM's cash as percentage of revenue of 50.71%.
6.70M
Better than NEM's receivables of 449.00M.
0.61%
Better than NEM's receivables as percentage of revenue of 3.91%.
2.39M
Better than NEM's inventories of 1.79B.
0.22%
Better than NEM's inventories as percentage of revenue of 15.57%.
13.02M
Better than NEM's accounts payable of 493.00M.
1.19%
Better than NEM's payables as percentage of revenue of 4.29%.
-1.82M
Worse than NEM's capital expenditure of -1.30B.
-0.17%
Worse than NEM's capex as percentage of revenue of -11.32%.
7.76%
Worse than NEM's weighted average cost of capital (wacc) of 6.23%.
7.74%
Worse than NEM's cost of equity of 6.91%.
88.46%
Worse than NEM's cost of debt of 4.40%.
0.71
Worse than NEM's beta of 0.53.
453.46M
Better than NEM's diluted shares outstanding of 841.00M.
6.23M
Better than NEM's total debt of 9.44B.
25.95B
Worse than NEM's total equity of 31.66B.
25.95B
Worse than NEM's total capital of 41.09B.
0.02%
Better than NEM's debt weighting of 22.96%.
99.98%
Better than NEM's equity weighting of 77.04%.
552.31M
Worse than NEM's ebiat of 3.09B.
847.25M
Worse than NEM's unlevered free cash flow of 4.37B.
2.00%
Worse than NEM's long-term growth rate of 4.00%.
10.89B
Worse than NEM's terminal value of 133.96B.
9.71B
Worse than NEM's enterprise value of 109.98B.
-540.30M
Better than NEM's net debt of 6.43B.
10.25B
Worse than NEM's equity value of 103.55B.
22.61
Worse than NEM's equity value per share of 123.12.
View analysts' price targets and recommendations, and compare them with competitors.
$100.50
Has upside compared to NEM's downside of 6.57%.
Buy
Equal to NEM's analyst recommendation of Buy.
