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.
222.68M
Better than E4C.DE's revenue of 125.85M.
12.84%
Better than E4C.DE's revenue growth rate of 4.37%.
28.06M
Better than E4C.DE's ebitda of 16.59M.
12.60%
Worse than E4C.DE's ebitda margin of 13.18%.
18.58M
Better than E4C.DE's ebit of 9.40M.
8.35%
Better than E4C.DE's ebit margin of 7.47%.
9.47M
Worse than E4C.DE's depreciation of 7.19M.
9.88M
Worse than E4C.DE's total cash of 25.30M.
4.44%
Worse than E4C.DE's cash as percentage of revenue of 20.10%.
30.15M
Worse than E4C.DE's receivables of 13.89M.
13.54%
Worse than E4C.DE's receivables as percentage of revenue of 11.03%.
26.18M
Worse than E4C.DE's inventories of 0.00.
11.76%
Worse than E4C.DE's inventories as percentage of revenue of 0.00%.
15.74M
Worse than E4C.DE's accounts payable of 13.80M.
7.07%
Better than E4C.DE's payables as percentage of revenue of 10.96%.
-4.56M
Worse than E4C.DE's capital expenditure of -6.81M.
-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%.
12.72M
Better than E4C.DE's ebiat of 6.88M.
13.01M
Better than E4C.DE's unlevered free cash flow of 7.26M.
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.
200.00M
Better than E4C.DE's estimated revenue of 121.60M.
25.20M
Better than E4C.DE's estimated ebitda of 16.03M.
0.21
Worse than E4C.DE's estimated eps of 0.78.
6.10M
Better than E4C.DE's estimated net income of 3.01M.
16.69M
Better than E4C.DE's estimated ebit of 9.08M.
7.99M
Worse than E4C.DE's estimated sg&a expense of 5.04M.
