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.
181.58M
Better than E4C.DE's revenue of 106.29M.
-14.95%
Worse than E4C.DE's revenue growth rate of 13.89%.
18.97M
Better than E4C.DE's ebitda of 12.95M.
10.45%
Worse than E4C.DE's ebitda margin of 12.18%.
11.10M
Better than E4C.DE's ebit of 8.17M.
6.11%
Worse than E4C.DE's ebit margin of 7.69%.
7.87M
Worse than E4C.DE's depreciation of 4.78M.
6.78M
Better than E4C.DE's total cash of 3.70M.
3.74%
Better than E4C.DE's cash as percentage of revenue of 3.48%.
23.80M
Worse than E4C.DE's receivables of 10.95M.
13.11%
Worse than E4C.DE's receivables as percentage of revenue of 10.30%.
19.14M
Worse than E4C.DE's inventories of 0.00.
10.54%
Worse than E4C.DE's inventories as percentage of revenue of 0.00%.
9.30M
Better than E4C.DE's accounts payable of 11.05M.
5.12%
Better than E4C.DE's payables as percentage of revenue of 10.39%.
-3.96M
Better than E4C.DE's capital expenditure of -3.92M.
-2.18%
Worse than E4C.DE's capex as percentage of revenue of -3.69%.
4.15%
Better than E4C.DE's weighted average cost of capital (wacc) of 7.52%.
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%.
6.73M
Worse than E4C.DE's ebiat of 7.42M.
13.64M
Better than E4C.DE's unlevered free cash flow of 9.29M.
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.
477.63M
Better than E4C.DE's enterprise value of 113.44M.
50.51M
Worse than E4C.DE's net debt of 4.48M.
427.12M
Better than E4C.DE's equity value of 108.95M.
14.69
Worse than E4C.DE's equity value per share of 28.27.
Analyze analyst forecasts for the company and compare them with competitors.
242.10M
Better than E4C.DE's estimated revenue of 139.70M.
30.50M
Better than E4C.DE's estimated ebitda of 18.41M.
0.34
Worse than E4C.DE's estimated eps of 1.93.
9.88M
Better than E4C.DE's estimated net income of 7.44M.
20.21M
Better than E4C.DE's estimated ebit of 10.43M.
9.68M
Worse than E4C.DE's estimated sg&a expense of 5.79M.
