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
Worse than IXX.DE's revenue of 210.80M.
-14.95%
Worse than IXX.DE's revenue growth rate of 10.22%.
18.97M
Worse than IXX.DE's ebitda of 32.07M.
10.45%
Worse than IXX.DE's ebitda margin of 15.21%.
11.10M
Worse than IXX.DE's ebit of 20.84M.
6.11%
Worse than IXX.DE's ebit margin of 9.88%.
7.87M
Better than IXX.DE's depreciation of 11.23M.
6.78M
Worse than IXX.DE's total cash of 27.33M.
3.74%
Worse than IXX.DE's cash as percentage of revenue of 12.97%.
23.80M
Better than IXX.DE's receivables of 65.11M.
13.11%
Better than IXX.DE's receivables as percentage of revenue of 30.89%.
19.14M
Better than IXX.DE's inventories of 49.27M.
10.54%
Better than IXX.DE's inventories as percentage of revenue of 23.38%.
9.30M
Better than IXX.DE's accounts payable of 11.96M.
5.12%
Better than IXX.DE's payables as percentage of revenue of 5.67%.
-3.96M
Worse than IXX.DE's capital expenditure of -12.51M.
-2.18%
Worse than IXX.DE's capex as percentage of revenue of -5.93%.
4.15%
Better than IXX.DE's weighted average cost of capital (wacc) of 9.39%.
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%.
6.73M
Worse than IXX.DE's ebiat of 16.41M.
13.64M
Better than IXX.DE's unlevered free cash flow of -7.53M.
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.
477.63M
Better than IXX.DE's enterprise value of 289.43M.
50.51M
Better than IXX.DE's net debt of 75.04M.
427.12M
Better than IXX.DE's equity value of 214.39M.
14.69
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.
