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.
213.51M
Better than LSX.DE's revenue of 47.27M.
23.89%
Worse than LSX.DE's revenue growth rate of 49.66%.
28.27M
Better than LSX.DE's ebitda of 8.31M.
13.24%
Worse than LSX.DE's ebitda margin of 17.58%.
21.26M
Better than LSX.DE's ebit of 3.12M.
9.96%
Better than LSX.DE's ebit margin of 6.59%.
7.02M
Worse than LSX.DE's depreciation of 5.19M.
8.12M
Better than LSX.DE's total cash of 6.75M.
3.80%
Worse than LSX.DE's cash as percentage of revenue of 14.29%.
21.64M
Worse than LSX.DE's receivables of 10.80M.
10.13%
Better than LSX.DE's receivables as percentage of revenue of 22.85%.
25.72M
Worse than LSX.DE's inventories of 897.00K.
12.05%
Worse than LSX.DE's inventories as percentage of revenue of 1.90%.
10.71M
Worse than LSX.DE's accounts payable of 2.54M.
5.02%
Better than LSX.DE's payables as percentage of revenue of 5.37%.
-2.64M
Worse than LSX.DE's capital expenditure of -5.58M.
-1.24%
Worse than LSX.DE's capex as percentage of revenue of -11.80%.
4.37%
Better than LSX.DE's weighted average cost of capital (wacc) of 5.86%.
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%.
15.75M
Better than LSX.DE's ebiat of 2.18M.
14.54M
Better than LSX.DE's unlevered free cash flow of 1.53M.
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.
473.38M
Better than LSX.DE's enterprise value of -38.31M.
50.51M
Worse than LSX.DE's net debt of 5.28M.
422.87M
Better than LSX.DE's equity value of -43.59M.
14.55
Better than LSX.DE's equity value per share of -7.52.
Analyze analyst forecasts for the company and compare them with competitors.
200.00M
No peer data available for comparison.
25.20M
No peer data available for comparison.
0.21
No peer data available for comparison.
6.10M
No peer data available for comparison.
16.69M
No peer data available for comparison.
7.99M
No peer data available for comparison.
