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
Better than LSX.DE's revenue of 25.80M.
No Data
No DCF data available for this metric in the selected year.
11.65M
Better than LSX.DE's ebitda of 2.09M.
9.88%
Better than LSX.DE's ebitda margin of 8.08%.
5.46M
Better than LSX.DE's ebit of -2.68M.
4.63%
Better than LSX.DE's ebit margin of -10.40%.
6.19M
Worse than LSX.DE's depreciation of 4.77M.
6.22M
Worse than LSX.DE's total cash of 11.78M.
5.28%
Worse than LSX.DE's cash as percentage of revenue of 45.66%.
15.59M
Worse than LSX.DE's receivables of 0.00.
13.21%
Worse than LSX.DE's receivables as percentage of revenue of 0.00%.
12.20M
Worse than LSX.DE's inventories of 487.00K.
10.34%
Worse than LSX.DE's inventories as percentage of revenue of 1.89%.
10.15M
Worse than LSX.DE's accounts payable of 962.00K.
8.61%
Worse than LSX.DE's payables as percentage of revenue of 3.73%.
-1.65M
Worse than LSX.DE's capital expenditure of -4.07M.
-1.40%
Worse than LSX.DE's capex as percentage of revenue of -15.77%.
4.08%
Better than LSX.DE's weighted average cost of capital (wacc) of 5.93%.
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%.
3.05M
Better than LSX.DE's ebiat of -2.04M.
-10.04M
Worse than LSX.DE's unlevered free cash flow of -869.24K.
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.
479.15M
Better than LSX.DE's enterprise value of -38.19M.
50.51M
Worse than LSX.DE's net debt of 5.28M.
428.64M
Better than LSX.DE's equity value of -43.47M.
14.75
Better than LSX.DE's equity value per share of -7.50.
Analyze analyst forecasts for the company and compare them with competitors.
171.33M
No peer data available for comparison.
19.30M
No peer data available for comparison.
0.43
No peer data available for comparison.
12.60M
No peer data available for comparison.
12.17M
No peer data available for comparison.
9.40M
No peer data available for comparison.
