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
No peer data available for comparison.
613.55M
No peer data available for comparison.
0.60
No peer data available for comparison.
271.99M
No peer data available for comparison.
405.25M
No peer data available for comparison.
47.78M
No peer data available for comparison.
View analysts' price targets and recommendations, and compare them with competitors.
$100.50
No peer data available for comparison.
Buy
Equal to SA's analyst recommendation of Buy.
Analyze DCF forecasts for the company and compare them with competitors.
1.02B
Better than SA's revenue of 0.00.
-4.60%
Worse than SA's revenue growth rate of 0.00%.
755.19M
Better than SA's ebitda of -11.83M.
74.33%
Worse than SA's ebitda margin of 100.00%.
539.26M
Better than SA's ebit of -12.10M.
53.07%
Worse than SA's ebit margin of 100.00%.
215.93M
Worse than SA's depreciation of 267.08K.
546.53M
Better than SA's total cash of 59.79M.
53.79%
Worse than SA's cash as percentage of revenue of 100.00%.
16.01M
Worse than SA's receivables of 5.39M.
1.58%
Better than SA's receivables as percentage of revenue of 100.00%.
1.37M
Worse than SA's inventories of 0.00.
0.14%
Better than SA's inventories as percentage of revenue of 100.00%.
13.46M
Better than SA's accounts payable of 18.94M.
1.32%
Better than SA's payables as percentage of revenue of 100.00%.
-675.87M
Better than SA's capital expenditure of -159.67M.
-66.52%
Better than SA's capex as percentage of revenue of 100.00%.
7.76%
Better than SA's weighted average cost of capital (wacc) of 7.78%.
7.74%
Better than SA's cost of equity of 9.57%.
88.46%
Worse than SA's cost of debt of 4.40%.
0.71
Better than SA's beta of 1.09.
453.46M
Worse than SA's diluted shares outstanding of 83.00M.
6.23M
Better than SA's total debt of 399.11M.
25.95B
Better than SA's total equity of 980.25M.
25.95B
Better than SA's total capital of 1.38B.
0.02%
Better than SA's debt weighting of 28.93%.
99.98%
Better than SA's equity weighting of 71.07%.
537.85M
Better than SA's ebiat of -9.33M.
81.10M
Better than SA's unlevered free cash flow of -168.81M.
2.00%
Equal to SA's long-term growth rate of 2.00%.
10.89B
Better than SA's terminal value of 0.00.
9.71B
Better than SA's enterprise value of -12.61M.
-540.30M
Better than SA's net debt of 341.92M.
10.25B
Better than SA's equity value of -354.53M.
22.61
Better than SA's equity value per share of -4.27.
