95.23 - 97.14
55.47 - 103.81
1.63M / 1.80M (Avg.)
55.57 | 1.74
Analyze DCF forecasts for the company and compare them with competitors.
1.31B
Better than SAND's revenue of 436.64M.
5.23%
Worse than SAND's revenue growth rate of 19.44%.
911.75M
Better than SAND's ebitda of 347.45M.
69.55%
Worse than SAND's ebitda margin of 79.57%.
602.81M
Better than SAND's ebit of 185.10M.
45.98%
Better than SAND's ebit margin of 42.39%.
308.94M
Worse than SAND's depreciation of 170.30M.
439.47M
Better than SAND's total cash of 143.36M.
33.52%
Better than SAND's cash as percentage of revenue of 32.83%.
11.76M
Better than SAND's receivables of 44.22M.
0.90%
Better than SAND's receivables as percentage of revenue of 10.13%.
18.05M
Worse than SAND's inventories of -413.63K.
1.38%
Worse than SAND's inventories as percentage of revenue of -0.09%.
16.31M
Worse than SAND's accounts payable of 13.72M.
1.24%
Better than SAND's payables as percentage of revenue of 3.14%.
-295.93M
Better than SAND's capital expenditure of -247.94M.
-22.57%
Worse than SAND's capex as percentage of revenue of -56.78%.
7.76%
Better than SAND's weighted average cost of capital (wacc) of 9.15%.
7.74%
Better than SAND's cost of equity of 9.84%.
88.46%
Worse than SAND's cost of debt of 9.08%.
0.71
Better than SAND's beta of 1.15.
453.46M
Worse than SAND's diluted shares outstanding of 299.99M.
6.23M
Better than SAND's total debt of 435.00M.
25.95B
Better than SAND's total equity of 1.61B.
25.95B
Better than SAND's total capital of 2.04B.
0.02%
Better than SAND's debt weighting of 21.29%.
99.98%
Better than SAND's equity weighting of 78.71%.
602.40M
Better than SAND's ebiat of 134.22M.
614.74M
Better than SAND's unlevered free cash flow of 51.67M.
2.00%
Equal to SAND's long-term growth rate of 2.00%.
10.89B
Better than SAND's terminal value of 737.64M.
9.71B
Better than SAND's enterprise value of 613.92M.
-540.30M
Better than SAND's net debt of 430.00M.
10.25B
Better than SAND's equity value of 183.92M.
22.61
Better than SAND's equity value per share of 0.61.
Analyze analyst forecasts for the company and compare them with competitors.
883.94M
Better than SAND's estimated revenue of 56.27M.
613.55M
Better than SAND's estimated ebitda of 39.37M.
0.60
Better than SAND's estimated eps of 0.04.
271.99M
Better than SAND's estimated net income of 50.03M.
405.25M
Better than SAND's estimated ebit of 19.94M.
47.78M
Worse than SAND's estimated sg&a expense of 17.09M.
View analysts' price targets and recommendations, and compare them with competitors.
$100.50
Has upside compared to SAND's downside of 12.32%.
Buy
Equal to SAND's analyst recommendation of Buy.
