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.
251.26M
Better than M7U.DE's revenue of 219.30M.
12.84%
Worse than M7U.DE's revenue growth rate of 16.76%.
31.66M
Worse than M7U.DE's ebitda of 36.68M.
12.60%
Worse than M7U.DE's ebitda margin of 16.73%.
20.97M
Worse than M7U.DE's ebit of 27.64M.
8.35%
Worse than M7U.DE's ebit margin of 12.61%.
10.69M
Worse than M7U.DE's depreciation of 9.04M.
11.15M
Worse than M7U.DE's total cash of 48.83M.
4.44%
Worse than M7U.DE's cash as percentage of revenue of 22.27%.
34.01M
Worse than M7U.DE's receivables of 32.55M.
13.54%
Better than M7U.DE's receivables as percentage of revenue of 14.84%.
29.54M
Better than M7U.DE's inventories of 42.96M.
11.76%
Better than M7U.DE's inventories as percentage of revenue of 19.59%.
17.76M
Worse than M7U.DE's accounts payable of 12.52M.
7.07%
Worse than M7U.DE's payables as percentage of revenue of 5.71%.
-5.15M
Worse than M7U.DE's capital expenditure of -7.25M.
-2.05%
Worse than M7U.DE's capex as percentage of revenue of -3.30%.
4.28%
Better than M7U.DE's weighted average cost of capital (wacc) of 7.23%.
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%.
14.35M
Worse than M7U.DE's ebiat of 18.44M.
14.68M
Better than M7U.DE's unlevered free cash flow of 11.19M.
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.
475.15M
Better than M7U.DE's enterprise value of 302.76M.
50.51M
Worse than M7U.DE's net debt of 2.99M.
424.64M
Better than M7U.DE's equity value of 299.77M.
14.61
Worse than M7U.DE's equity value per share of 46.83.
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.
