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.
283.51M
Better than LSX.DE's revenue of 58.46M.
12.84%
Better than LSX.DE's revenue growth rate of 12.19%.
35.72M
Better than LSX.DE's ebitda of 8.09M.
12.60%
Worse than LSX.DE's ebitda margin of 13.83%.
23.66M
Better than LSX.DE's ebit of -428.75K.
8.35%
Better than LSX.DE's ebit margin of -0.73%.
12.06M
Worse than LSX.DE's depreciation of 8.51M.
12.58M
Worse than LSX.DE's total cash of 14.87M.
4.44%
Worse than LSX.DE's cash as percentage of revenue of 25.43%.
38.38M
Worse than LSX.DE's receivables of 12.06M.
13.54%
Better than LSX.DE's receivables as percentage of revenue of 20.63%.
33.33M
Worse than LSX.DE's inventories of 2.23M.
11.76%
Worse than LSX.DE's inventories as percentage of revenue of 3.81%.
20.04M
Worse than LSX.DE's accounts payable of 3.30M.
7.07%
Worse than LSX.DE's payables as percentage of revenue of 5.65%.
-5.81M
Worse than LSX.DE's capital expenditure of -8.55M.
-2.05%
Worse than LSX.DE's capex as percentage of revenue of -14.63%.
4.28%
Better than LSX.DE's weighted average cost of capital (wacc) of 5.62%.
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%.
16.19M
Better than LSX.DE's ebiat of -211.02K.
16.57M
Better than LSX.DE's unlevered free cash flow of -1.44M.
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.
475.15M
Better than LSX.DE's enterprise value of -38.70M.
50.51M
Worse than LSX.DE's net debt of 5.28M.
424.64M
Better than LSX.DE's equity value of -43.99M.
14.61
Better than LSX.DE's equity value per share of -7.59.
Analyze analyst forecasts for the company and compare them with competitors.
181.40M
No peer data available for comparison.
22.86M
No peer data available for comparison.
0.15
No peer data available for comparison.
4.36M
No peer data available for comparison.
15.14M
No peer data available for comparison.
7.25M
No peer data available for comparison.
