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.
174.90M
Worse than IXX.DE's revenue of 265.67M.
-3.68%
Worse than IXX.DE's revenue growth rate of 26.03%.
24.22M
Worse than IXX.DE's ebitda of 38.50M.
13.85%
Worse than IXX.DE's ebitda margin of 14.49%.
16.07M
Worse than IXX.DE's ebit of 24.33M.
9.19%
Better than IXX.DE's ebit margin of 9.16%.
8.15M
Better than IXX.DE's depreciation of 14.18M.
11.76M
Worse than IXX.DE's total cash of 23.55M.
6.72%
Worse than IXX.DE's cash as percentage of revenue of 8.87%.
30.06M
Better than IXX.DE's receivables of 92.22M.
17.19%
Better than IXX.DE's receivables as percentage of revenue of 34.71%.
23.15M
Better than IXX.DE's inventories of 57.21M.
13.24%
Better than IXX.DE's inventories as percentage of revenue of 21.54%.
13.92M
Worse than IXX.DE's accounts payable of 13.58M.
7.96%
Worse than IXX.DE's payables as percentage of revenue of 5.11%.
-6.30M
Worse than IXX.DE's capital expenditure of -6.63M.
-3.60%
Better than IXX.DE's capex as percentage of revenue of -2.49%.
4.43%
Better than IXX.DE's weighted average cost of capital (wacc) of 9.35%.
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%.
12.50M
Worse than IXX.DE's ebiat of 17.72M.
8.69M
Better than IXX.DE's unlevered free cash flow of -8.16M.
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.
472.22M
Better than IXX.DE's enterprise value of 289.91M.
50.51M
Better than IXX.DE's net debt of 75.04M.
421.71M
Better than IXX.DE's equity value of 214.86M.
14.51
Worse than IXX.DE's equity value per share of 21.77.
Analyze analyst forecasts for the company and compare them with competitors.
200.00M
Worse than IXX.DE's estimated revenue of 315.30M.
25.20M
Worse than IXX.DE's estimated ebitda of 48.63M.
0.21
Worse than IXX.DE's estimated eps of 1.97.
6.10M
Worse than IXX.DE's estimated net income of 19.44M.
16.69M
Worse than IXX.DE's estimated ebit of 31.80M.
7.99M
Better than IXX.DE's estimated sg&a expense of 67.22M.
