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.
1.01B
Better than OR's estimated revenue of 244.45M.
665.31M
Better than OR's estimated ebitda of 65.43M.
1.15
Better than OR's estimated eps of 0.61.
537.64M
Better than OR's estimated net income of -48.34M.
531.81M
Better than OR's estimated ebit of -32.12M.
50.74M
Worse than OR's estimated sg&a expense of 41.14M.
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.
Analyze DCF forecasts for the company and compare them with competitors.
1.64B
Better than OR's revenue of 131.77M.
5.02%
Better than OR's revenue growth rate of -0.78%.
1.24B
Better than OR's ebitda of 81.88M.
75.77%
Better than OR's ebitda margin of 62.14%.
866.42M
Better than OR's ebit of 47.07M.
52.79%
Better than OR's ebit margin of 35.72%.
377.12M
Worse than OR's depreciation of 40.46M.
719.58M
Better than OR's total cash of 74.40M.
43.84%
Worse than OR's cash as percentage of revenue of 56.46%.
14.65M
Worse than OR's receivables of 1.51M.
0.89%
Better than OR's receivables as percentage of revenue of 1.15%.
6.78M
Worse than OR's inventories of 4.12M.
0.41%
Better than OR's inventories as percentage of revenue of 3.12%.
19.39M
Worse than OR's accounts payable of 4.07M.
1.18%
Better than OR's payables as percentage of revenue of 3.09%.
-537.45M
Better than OR's capital expenditure of -94.87M.
-32.75%
Worse than OR's capex as percentage of revenue of -72.00%.
7.02%
Better than OR's weighted average cost of capital (wacc) of 7.96%.
7.01%
Better than OR's cost of equity of 8.08%.
107.31%
Worse than OR's cost of debt of 5.61%.
0.62
Better than OR's beta of 0.85.
454.12M
Worse than OR's diluted shares outstanding of 187.58M.
5.17M
Better than OR's total debt of 101.68M.
39.34B
Better than OR's total equity of 4.77B.
39.34B
Better than OR's total capital of 4.87B.
0.01%
Better than OR's debt weighting of 2.09%.
99.99%
Better than OR's equity weighting of 97.91%.
834.86M
Better than OR's ebiat of 20.35M.
674.43M
Better than OR's unlevered free cash flow of -34.05M.
2.00%
Equal to OR's long-term growth rate of 2.00%.
13.69B
Better than OR's terminal value of -582.81M.
12.24B
Better than OR's enterprise value of -535.69M.
-813.00M
Better than OR's net debt of 40.79M.
13.05B
Better than OR's equity value of -576.48M.
28.74
Better than OR's equity value per share of -3.07.
