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
Better than LSX.DE's revenue of 31.59M.
46.08%
Better than LSX.DE's revenue growth rate of 22.41%.
26.85M
Better than LSX.DE's ebitda of 6.03M.
15.58%
Worse than LSX.DE's ebitda margin of 19.09%.
20.41M
Better than LSX.DE's ebit of 1.14M.
11.84%
Better than LSX.DE's ebit margin of 3.62%.
6.44M
Worse than LSX.DE's depreciation of 4.88M.
4.57M
Worse than LSX.DE's total cash of 11.41M.
2.65%
Worse than LSX.DE's cash as percentage of revenue of 36.13%.
24.21M
Worse than LSX.DE's receivables of 8.12M.
14.05%
Better than LSX.DE's receivables as percentage of revenue of 25.71%.
21.73M
Worse than LSX.DE's inventories of 2.93M.
12.61%
Worse than LSX.DE's inventories as percentage of revenue of 9.27%.
14.88M
Worse than LSX.DE's accounts payable of 2.15M.
8.64%
Worse than LSX.DE's payables as percentage of revenue of 6.81%.
-3.15M
Worse than LSX.DE's capital expenditure of -4.46M.
-1.83%
Worse than LSX.DE's capex as percentage of revenue of -14.13%.
4.37%
Better than LSX.DE's weighted average cost of capital (wacc) of 5.04%.
5.26%
Better than LSX.DE's cost of equity of 7.07%.
4.09%
Equal to LSX.DE's cost of debt of 4.09%.
0.25
Better than LSX.DE's beta of 0.63.
29.07M
Worse than LSX.DE's diluted shares outstanding of 5.79M.
62.27M
Worse than LSX.DE's total debt of 12.36M.
94.18M
Better than LSX.DE's total equity of 30.70M.
156.46M
Better than LSX.DE's total capital of 43.07M.
39.80%
Worse than LSX.DE's debt weighting of 28.71%.
60.20%
Worse than LSX.DE's equity weighting of 71.29%.
15.09M
Better than LSX.DE's ebiat of -145.58K.
4.96M
Better than LSX.DE's unlevered free cash flow of -9.10M.
0.50%
Worse than LSX.DE's long-term growth rate of 2.00%.
496.85M
Better than LSX.DE's terminal value of -45.68M.
473.42M
Better than LSX.DE's enterprise value of -39.67M.
50.51M
Worse than LSX.DE's net debt of 5.28M.
422.91M
Better than LSX.DE's equity value of -44.95M.
14.55
Better than LSX.DE's equity value per share of -7.76.
Analyze analyst forecasts for the company and compare them with competitors.
119.27M
No peer data available for comparison.
13.44M
No peer data available for comparison.
0.13
No peer data available for comparison.
3.78M
No peer data available for comparison.
8.47M
No peer data available for comparison.
6.54M
No peer data available for comparison.
