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.
159.24M
No peer data available for comparison.
101.35M
No peer data available for comparison.
0.38
No peer data available for comparison.
84.71M
No peer data available for comparison.
111.52M
No peer data available for comparison.
-6.37M
No peer data available for comparison.
Analyze DCF forecasts for the company and compare them with competitors.
861.33M
Better than OR's revenue of 271.71M.
No Data
No DCF data available for this metric in the selected year.
393.64M
Better than OR's ebitda of 57.72M.
45.70%
Better than OR's ebitda margin of 21.24%.
128.89M
Better than OR's ebit of 24.32M.
14.96%
Better than OR's ebit margin of 8.95%.
264.74M
Worse than OR's depreciation of 33.41M.
103.99M
Better than OR's total cash of 89.23M.
12.07%
Worse than OR's cash as percentage of revenue of 32.84%.
4.35M
Worse than OR's receivables of 869.93K.
0.51%
Worse than OR's receivables as percentage of revenue of 0.32%.
41.50M
Worse than OR's inventories of 1.15M.
4.82%
Worse than OR's inventories as percentage of revenue of 0.42%.
11.79M
Worse than OR's accounts payable of 4.73M.
1.37%
Better than OR's payables as percentage of revenue of 1.74%.
-3.21M
Worse than OR's capital expenditure of -58.23M.
-0.37%
Worse than OR's capex as percentage of revenue of -21.43%.
7.76%
Better than OR's weighted average cost of capital (wacc) of 8.66%.
7.74%
Better than OR's cost of equity of 8.68%.
88.46%
Worse than OR's cost of debt of 9.48%.
0.71
Better than OR's beta of 0.91.
453.46M
Worse than OR's diluted shares outstanding of 185.23M.
6.23M
Better than OR's total debt of 138.33M.
25.95B
Better than OR's total equity of 3.41B.
25.95B
Better than OR's total capital of 3.55B.
0.02%
Better than OR's debt weighting of 3.90%.
99.98%
Better than OR's equity weighting of 96.10%.
144.06M
Better than OR's ebiat of 20.74M.
371.54M
Better than OR's unlevered free cash flow of -1.37M.
2.00%
Equal to OR's long-term growth rate of 2.00%.
10.89B
Better than OR's terminal value of -438.34M.
9.71B
Better than OR's enterprise value of -423.60M.
-540.30M
Better than OR's net debt of 91.46M.
10.25B
Better than OR's equity value of -515.06M.
22.61
Better than OR's equity value per share of -2.78.
View analysts' price targets and recommendations, and compare them with competitors.
$100.50
Has upside compared to OR's downside of 38.87%.
Buy
Equal to OR's analyst recommendation of Buy.
