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.
117.97M
Worse than IXX.DE's revenue of 180.67M.
No Data
No DCF data available for this metric in the selected year.
11.65M
Worse than IXX.DE's ebitda of 28.70M.
9.88%
Worse than IXX.DE's ebitda margin of 15.88%.
5.46M
Worse than IXX.DE's ebit of 19.45M.
4.63%
Worse than IXX.DE's ebit margin of 10.76%.
6.19M
Better than IXX.DE's depreciation of 9.25M.
6.22M
Worse than IXX.DE's total cash of 32.25M.
5.28%
Worse than IXX.DE's cash as percentage of revenue of 17.85%.
15.59M
Better than IXX.DE's receivables of 61.00M.
13.21%
Better than IXX.DE's receivables as percentage of revenue of 33.76%.
12.20M
Better than IXX.DE's inventories of 32.63M.
10.34%
Better than IXX.DE's inventories as percentage of revenue of 18.06%.
10.15M
Worse than IXX.DE's accounts payable of 7.54M.
8.61%
Worse than IXX.DE's payables as percentage of revenue of 4.17%.
-1.65M
Worse than IXX.DE's capital expenditure of -7.15M.
-1.40%
Worse than IXX.DE's capex as percentage of revenue of -3.96%.
4.08%
Better than IXX.DE's weighted average cost of capital (wacc) of 9.40%.
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%.
3.05M
Worse than IXX.DE's ebiat of 15.49M.
-10.04M
Better than IXX.DE's unlevered free cash flow of -68.50M.
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.
479.15M
Better than IXX.DE's enterprise value of 289.36M.
50.51M
Better than IXX.DE's net debt of 75.04M.
428.64M
Better than IXX.DE's equity value of 214.32M.
14.75
Worse than IXX.DE's equity value per share of 21.72.
Analyze analyst forecasts for the company and compare them with competitors.
219.00M
Worse than IXX.DE's estimated revenue of 365.60M.
27.59M
Worse than IXX.DE's estimated ebitda of 56.39M.
0.25
Worse than IXX.DE's estimated eps of 2.63.
7.27M
Worse than IXX.DE's estimated net income of 25.85M.
18.28M
Worse than IXX.DE's estimated ebit of 36.87M.
8.75M
Better than IXX.DE's estimated sg&a expense of 77.95M.
