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 M7U.DE's revenue of 78.56M.
No Data
No DCF data available for this metric in the selected year.
11.65M
Better than M7U.DE's ebitda of 11.45M.
9.88%
Worse than M7U.DE's ebitda margin of 14.58%.
5.46M
Worse than M7U.DE's ebit of 7.99M.
4.63%
Worse than M7U.DE's ebit margin of 10.17%.
6.19M
Worse than M7U.DE's depreciation of 3.47M.
6.22M
Worse than M7U.DE's total cash of 22.11M.
5.28%
Worse than M7U.DE's cash as percentage of revenue of 28.15%.
15.59M
Worse than M7U.DE's receivables of 12.30M.
13.21%
Better than M7U.DE's receivables as percentage of revenue of 15.66%.
12.20M
Better than M7U.DE's inventories of 14.88M.
10.34%
Better than M7U.DE's inventories as percentage of revenue of 18.94%.
10.15M
Worse than M7U.DE's accounts payable of 4.46M.
8.61%
Worse than M7U.DE's payables as percentage of revenue of 5.67%.
-1.65M
Worse than M7U.DE's capital expenditure of -1.86M.
-1.40%
Worse than M7U.DE's capex as percentage of revenue of -2.37%.
4.08%
Better than M7U.DE's weighted average cost of capital (wacc) of 7.17%.
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%.
3.05M
Worse than M7U.DE's ebiat of 4.79M.
-10.04M
Worse than M7U.DE's unlevered free cash flow of 1.07M.
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.
479.15M
Better than M7U.DE's enterprise value of 303.50M.
50.51M
Worse than M7U.DE's net debt of 2.99M.
428.64M
Better than M7U.DE's equity value of 300.51M.
14.75
Worse than M7U.DE's equity value per share of 46.94.
Analyze analyst forecasts for the company and compare them with competitors.
200.00M
Better than M7U.DE's estimated revenue of 105.95M.
25.20M
Better than M7U.DE's estimated ebitda of 17.72M.
0.21
Worse than M7U.DE's estimated eps of 0.63.
6.10M
Better than M7U.DE's estimated net income of 4.10M.
16.69M
Better than M7U.DE's estimated ebit of 13.36M.
7.99M
Worse than M7U.DE's estimated sg&a expense of 5.12M.
