3.02 - 3.02
2.85 - 3.74
400 / 3.8K (Avg.)
12.58 | 0.24
Analyze DCF forecasts for the company and compare them with competitors.
197.35M
Better than E4C.DE's revenue of 120.59M.
12.84%
Better than E4C.DE's revenue growth rate of 4.37%.
24.86M
Better than E4C.DE's ebitda of 15.89M.
12.60%
Worse than E4C.DE's ebitda margin of 13.18%.
16.47M
Better than E4C.DE's ebit of 9.01M.
8.35%
Better than E4C.DE's ebit margin of 7.47%.
8.39M
Worse than E4C.DE's depreciation of 6.89M.
8.76M
Worse than E4C.DE's total cash of 24.24M.
4.44%
Worse than E4C.DE's cash as percentage of revenue of 20.10%.
26.72M
Worse than E4C.DE's receivables of 13.31M.
13.54%
Worse than E4C.DE's receivables as percentage of revenue of 11.03%.
23.20M
Worse than E4C.DE's inventories of 0.00.
11.76%
Worse than E4C.DE's inventories as percentage of revenue of 0.00%.
13.95M
Worse than E4C.DE's accounts payable of 13.22M.
7.07%
Better than E4C.DE's payables as percentage of revenue of 10.96%.
-4.04M
Worse than E4C.DE's capital expenditure of -6.52M.
-2.05%
Worse than E4C.DE's capex as percentage of revenue of -5.41%.
4.28%
Better than E4C.DE's weighted average cost of capital (wacc) of 7.41%.
5.26%
Better than E4C.DE's cost of equity of 7.90%.
4.09%
Better than E4C.DE's cost of debt of 5.22%.
0.25
Better than E4C.DE's beta of 0.81.
29.07M
Worse than E4C.DE's diluted shares outstanding of 3.85M.
62.27M
Worse than E4C.DE's total debt of 6.82M.
94.18M
Better than E4C.DE's total equity of 49.72M.
156.46M
Better than E4C.DE's total capital of 56.54M.
39.80%
Worse than E4C.DE's debt weighting of 12.07%.
60.20%
Worse than E4C.DE's equity weighting of 87.93%.
11.27M
Better than E4C.DE's ebiat of 6.59M.
18.95M
Better than E4C.DE's unlevered free cash flow of 6.23M.
0.50%
Equal to E4C.DE's long-term growth rate of 0.50%.
496.85M
Better than E4C.DE's terminal value of 120.02M.
475.15M
Better than E4C.DE's enterprise value of 113.87M.
50.51M
Worse than E4C.DE's net debt of 4.48M.
424.64M
Better than E4C.DE's equity value of 109.39M.
14.61
Worse than E4C.DE's equity value per share of 28.38.
Analyze analyst forecasts for the company and compare them with competitors.
219.00M
Better than E4C.DE's estimated revenue of 130.70M.
27.59M
Better than E4C.DE's estimated ebitda of 17.23M.
0.25
Worse than E4C.DE's estimated eps of 1.60.
7.27M
Better than E4C.DE's estimated net income of 6.17M.
18.28M
Better than E4C.DE's estimated ebit of 9.76M.
8.75M
Worse than E4C.DE's estimated sg&a expense of 5.42M.
