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.
213.51M
Better than IXX.DE's revenue of 191.25M.
23.89%
Better than IXX.DE's revenue growth rate of 8.26%.
28.27M
Worse than IXX.DE's ebitda of 30.95M.
13.24%
Worse than IXX.DE's ebitda margin of 16.18%.
21.26M
Better than IXX.DE's ebit of 20.75M.
9.96%
Worse than IXX.DE's ebit margin of 10.85%.
7.02M
Better than IXX.DE's depreciation of 10.20M.
8.12M
Worse than IXX.DE's total cash of 40.08M.
3.80%
Worse than IXX.DE's cash as percentage of revenue of 20.96%.
21.64M
Better than IXX.DE's receivables of 49.98M.
10.13%
Better than IXX.DE's receivables as percentage of revenue of 26.14%.
25.72M
Better than IXX.DE's inventories of 39.52M.
12.05%
Better than IXX.DE's inventories as percentage of revenue of 20.66%.
10.71M
Worse than IXX.DE's accounts payable of 9.75M.
5.02%
Better than IXX.DE's payables as percentage of revenue of 5.10%.
-2.64M
Worse than IXX.DE's capital expenditure of -9.97M.
-1.24%
Worse than IXX.DE's capex as percentage of revenue of -5.21%.
4.37%
Better than IXX.DE's weighted average cost of capital (wacc) of 9.42%.
5.26%
Better than IXX.DE's cost of equity of 10.94%.
4.09%
Equal to IXX.DE's cost of debt of 4.09%.
0.25
Better than IXX.DE's beta of 1.45.
29.07M
Worse than IXX.DE's diluted shares outstanding of 9.87M.
62.27M
Better than IXX.DE's total debt of 98.56M.
94.18M
Worse than IXX.DE's total equity of 393.75M.
156.46M
Worse than IXX.DE's total capital of 492.31M.
39.80%
Worse than IXX.DE's debt weighting of 20.02%.
60.20%
Worse than IXX.DE's equity weighting of 79.98%.
15.75M
Worse than IXX.DE's ebiat of 16.90M.
14.54M
Worse than IXX.DE's unlevered free cash flow of 17.75M.
0.50%
Worse than IXX.DE's long-term growth rate of 3.00%.
496.85M
Better than IXX.DE's terminal value of 335.55M.
473.38M
Better than IXX.DE's enterprise value of 289.21M.
50.51M
Better than IXX.DE's net debt of 75.04M.
422.87M
Better than IXX.DE's equity value of 214.17M.
14.55
Worse than IXX.DE's equity value per share of 21.70.
Analyze analyst forecasts for the company and compare them with competitors.
121.00M
Worse than IXX.DE's estimated revenue of 159.70M.
13.63M
Better than IXX.DE's estimated ebitda of 10.31M.
0.13
Worse than IXX.DE's estimated eps of 0.74.
3.78M
Better than IXX.DE's estimated net income of 2.74M.
8.60M
Better than IXX.DE's estimated ebit of 7.15M.
6.64M
Better than IXX.DE's estimated sg&a expense of 29.42M.
