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 M7U.DE's revenue of 105.08M.
46.08%
Better than M7U.DE's revenue growth rate of 33.75%.
26.85M
Better than M7U.DE's ebitda of 17.02M.
15.58%
Worse than M7U.DE's ebitda margin of 16.20%.
20.41M
Better than M7U.DE's ebit of 13.02M.
11.84%
Worse than M7U.DE's ebit margin of 12.39%.
6.44M
Worse than M7U.DE's depreciation of 4.01M.
4.57M
Worse than M7U.DE's total cash of 26.75M.
2.65%
Worse than M7U.DE's cash as percentage of revenue of 25.46%.
24.21M
Worse than M7U.DE's receivables of 11.79M.
14.05%
Worse than M7U.DE's receivables as percentage of revenue of 11.22%.
21.73M
Worse than M7U.DE's inventories of 18.46M.
12.61%
Better than M7U.DE's inventories as percentage of revenue of 17.57%.
14.88M
Worse than M7U.DE's accounts payable of 4.83M.
8.64%
Worse than M7U.DE's payables as percentage of revenue of 4.59%.
-3.15M
Better than M7U.DE's capital expenditure of -1.44M.
-1.83%
Better than M7U.DE's capex as percentage of revenue of -1.37%.
4.37%
Better than M7U.DE's weighted average cost of capital (wacc) of 7.20%.
5.26%
Better than M7U.DE's cost of equity of 8.39%.
4.09%
Better than M7U.DE's cost of debt of 4.33%.
0.25
Better than M7U.DE's beta of 0.91.
29.07M
Worse than M7U.DE's diluted shares outstanding of 6.40M.
62.27M
Worse than M7U.DE's total debt of 24.85M.
94.18M
Better than M7U.DE's total equity of 92.82M.
156.46M
Better than M7U.DE's total capital of 117.67M.
39.80%
Worse than M7U.DE's debt weighting of 21.12%.
60.20%
Worse than M7U.DE's equity weighting of 78.88%.
15.09M
Better than M7U.DE's ebiat of 8.27M.
4.96M
Worse than M7U.DE's unlevered free cash flow of 8.14M.
0.50%
Worse than M7U.DE's long-term growth rate of 3.50%.
496.85M
Better than M7U.DE's terminal value of 362.66M.
473.42M
Better than M7U.DE's enterprise value of 303.11M.
50.51M
Worse than M7U.DE's net debt of 2.99M.
422.91M
Better than M7U.DE's equity value of 300.12M.
14.55
Worse than M7U.DE's equity value per share of 46.88.
Analyze analyst forecasts for the company and compare them with competitors.
174.90M
Better than M7U.DE's estimated revenue of 102.50M.
22.04M
Better than M7U.DE's estimated ebitda of 17.14M.
0.27
Worse than M7U.DE's estimated eps of 0.50.
7.85M
Better than M7U.DE's estimated net income of 3.36M.
14.60M
Better than M7U.DE's estimated ebit of 12.92M.
6.99M
Worse than M7U.DE's estimated sg&a expense of 4.96M.
