95.23 - 97.14
55.47 - 103.81
1.63M / 1.80M (Avg.)
55.57 | 1.74
View analysts' price targets and recommendations, and compare them with competitors.
$100.50
Lower upside than PAAS's upside of 38.93%.
Buy
Equal to PAAS's analyst recommendation of Buy.
Analyze analyst forecasts for the company and compare them with competitors.
806.31M
Better than PAAS's estimated revenue of 775.38M.
559.67M
Better than PAAS's estimated ebitda of 156.25M.
0.46
Better than PAAS's estimated eps of 0.41.
207.85M
Better than PAAS's estimated net income of -84.38M.
369.66M
Better than PAAS's estimated ebit of -53.57M.
43.58M
Worse than PAAS's estimated sg&a expense of 33.62M.
Analyze DCF forecasts for the company and compare them with competitors.
1.02B
Worse than PAAS's revenue of 2.32B.
-4.60%
Worse than PAAS's revenue growth rate of 54.95%.
755.19M
Better than PAAS's ebitda of 476.80M.
74.33%
Better than PAAS's ebitda margin of 20.59%.
539.26M
Better than PAAS's ebit of -7.40M.
53.07%
Better than PAAS's ebit margin of -0.32%.
215.93M
Better than PAAS's depreciation of 484.20M.
546.53M
Better than PAAS's total cash of 440.90M.
53.79%
Better than PAAS's cash as percentage of revenue of 19.04%.
16.01M
Better than PAAS's receivables of 200.90M.
1.58%
Better than PAAS's receivables as percentage of revenue of 8.67%.
1.37M
Better than PAAS's inventories of 711.60M.
0.14%
Better than PAAS's inventories as percentage of revenue of 30.72%.
13.46M
Better than PAAS's accounts payable of 198.20M.
1.32%
Better than PAAS's payables as percentage of revenue of 8.56%.
-675.87M
Better than PAAS's capital expenditure of -379.00M.
-66.52%
Better than PAAS's capex as percentage of revenue of -16.36%.
7.76%
Better than PAAS's weighted average cost of capital (wacc) of 10.65%.
7.74%
Better than PAAS's cost of equity of 11.06%.
88.46%
Worse than PAAS's cost of debt of 7.27%.
0.71
Better than PAAS's beta of 1.41.
453.46M
Worse than PAAS's diluted shares outstanding of 326.54M.
6.23M
Better than PAAS's total debt of 801.60M.
25.95B
Better than PAAS's total equity of 6.74B.
25.95B
Better than PAAS's total capital of 7.54B.
0.02%
Better than PAAS's debt weighting of 10.62%.
99.98%
Better than PAAS's equity weighting of 89.38%.
537.85M
Better than PAAS's ebiat of -13.05M.
81.10M
Better than PAAS's unlevered free cash flow of -62.72M.
2.00%
Equal to PAAS's long-term growth rate of 2.00%.
10.89B
Better than PAAS's terminal value of 2.41B.
9.71B
Better than PAAS's enterprise value of 1.92B.
-540.30M
Better than PAAS's net debt of 402.00M.
10.25B
Better than PAAS's equity value of 1.52B.
22.61
Better than PAAS's equity value per share of 4.64.
