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
Better than LSX.DE's revenue of 36.90M.
-3.68%
Better than LSX.DE's revenue growth rate of -11.53%.
24.22M
Better than LSX.DE's ebitda of 3.55M.
13.85%
Better than LSX.DE's ebitda margin of 9.62%.
16.07M
Better than LSX.DE's ebit of -2.22M.
9.19%
Better than LSX.DE's ebit margin of -6.01%.
8.15M
Worse than LSX.DE's depreciation of 5.76M.
11.76M
Better than LSX.DE's total cash of 7.09M.
6.72%
Worse than LSX.DE's cash as percentage of revenue of 19.22%.
30.06M
Worse than LSX.DE's receivables of 9.67M.
17.19%
Better than LSX.DE's receivables as percentage of revenue of 26.21%.
23.15M
Worse than LSX.DE's inventories of 1.32M.
13.24%
Worse than LSX.DE's inventories as percentage of revenue of 3.57%.
13.92M
Worse than LSX.DE's accounts payable of 2.43M.
7.96%
Worse than LSX.DE's payables as percentage of revenue of 6.59%.
-6.30M
Better than LSX.DE's capital expenditure of -6.06M.
-3.60%
Worse than LSX.DE's capex as percentage of revenue of -16.43%.
4.43%
Better than LSX.DE's weighted average cost of capital (wacc) of 6.21%.
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%.
12.50M
Better than LSX.DE's ebiat of -2.93M.
8.69M
Better than LSX.DE's unlevered free cash flow of -1.33M.
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.
472.22M
Better than LSX.DE's enterprise value of -37.74M.
50.51M
Worse than LSX.DE's net debt of 5.28M.
421.71M
Better than LSX.DE's equity value of -43.02M.
14.51
Better than LSX.DE's equity value per share of -7.43.
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.