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.
172.34M
Worse than IXX.DE's revenue of 176.66M.
46.08%
Better than IXX.DE's revenue growth rate of -2.22%.
26.85M
Worse than IXX.DE's ebitda of 27.10M.
15.58%
Better than IXX.DE's ebitda margin of 15.34%.
20.41M
Better than IXX.DE's ebit of 17.26M.
11.84%
Better than IXX.DE's ebit margin of 9.77%.
6.44M
Better than IXX.DE's depreciation of 9.85M.
4.57M
Worse than IXX.DE's total cash of 28.20M.
2.65%
Worse than IXX.DE's cash as percentage of revenue of 15.96%.
24.21M
Better than IXX.DE's receivables of 53.67M.
14.05%
Better than IXX.DE's receivables as percentage of revenue of 30.38%.
21.73M
Better than IXX.DE's inventories of 33.64M.
12.61%
Better than IXX.DE's inventories as percentage of revenue of 19.04%.
14.88M
Worse than IXX.DE's accounts payable of 6.93M.
8.64%
Worse than IXX.DE's payables as percentage of revenue of 3.92%.
-3.15M
Worse than IXX.DE's capital expenditure of -3.68M.
-1.83%
Worse than IXX.DE's capex as percentage of revenue of -2.08%.
4.37%
Better than IXX.DE's weighted average cost of capital (wacc) of 9.36%.
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%.
15.09M
Better than IXX.DE's ebiat of 12.95M.
4.96M
Worse than IXX.DE's unlevered free cash flow of 24.83M.
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.
473.42M
Better than IXX.DE's enterprise value of 289.73M.
50.51M
Better than IXX.DE's net debt of 75.04M.
422.91M
Better than IXX.DE's equity value of 214.69M.
14.55
Worse than IXX.DE's equity value per share of 21.75.
Analyze analyst forecasts for the company and compare them with competitors.
242.10M
Worse than IXX.DE's estimated revenue of 415.40M.
30.50M
Worse than IXX.DE's estimated ebitda of 64.07M.
0.34
Worse than IXX.DE's estimated eps of 3.37.
9.88M
Worse than IXX.DE's estimated net income of 33.20M.
20.21M
Worse than IXX.DE's estimated ebit of 41.89M.
9.68M
Better than IXX.DE's estimated sg&a expense of 88.56M.
