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.
319.91M
Better than M7U.DE's revenue of 151.76M.
12.84%
Better than M7U.DE's revenue growth rate of 8.18%.
40.31M
Better than M7U.DE's ebitda of 23.23M.
12.60%
Worse than M7U.DE's ebitda margin of 15.30%.
26.70M
Better than M7U.DE's ebit of 16.92M.
8.35%
Worse than M7U.DE's ebit margin of 11.15%.
13.61M
Worse than M7U.DE's depreciation of 6.31M.
14.20M
Worse than M7U.DE's total cash of 33.64M.
4.44%
Worse than M7U.DE's cash as percentage of revenue of 22.17%.
43.31M
Worse than M7U.DE's receivables of 23.53M.
13.54%
Better than M7U.DE's receivables as percentage of revenue of 15.50%.
37.61M
Worse than M7U.DE's inventories of 33.41M.
11.76%
Better than M7U.DE's inventories as percentage of revenue of 22.02%.
22.61M
Worse than M7U.DE's accounts payable of 8.19M.
7.07%
Worse than M7U.DE's payables as percentage of revenue of 5.39%.
-6.55M
Better than M7U.DE's capital expenditure of -5.19M.
-2.05%
Worse than M7U.DE's capex as percentage of revenue of -3.42%.
4.28%
Better than M7U.DE's weighted average cost of capital (wacc) of 7.29%.
5.26%
Better than M7U.DE's cost of equity of 8.29%.
4.09%
Better than M7U.DE's cost of debt of 5.01%.
0.25
Better than M7U.DE's beta of 0.91.
29.07M
Worse than M7U.DE's diluted shares outstanding of 6.56M.
62.27M
Worse than M7U.DE's total debt of 18.95M.
94.18M
Better than M7U.DE's total equity of 88.86M.
156.46M
Better than M7U.DE's total capital of 107.82M.
39.80%
Worse than M7U.DE's debt weighting of 17.58%.
60.20%
Worse than M7U.DE's equity weighting of 82.42%.
18.27M
Better than M7U.DE's ebiat of 8.69M.
18.69M
Better than M7U.DE's unlevered free cash flow of 6.11M.
0.50%
Worse than M7U.DE's long-term growth rate of 3.50%.
496.85M
Better than M7U.DE's terminal value of 167.17M.
475.15M
Better than M7U.DE's enterprise value of 149.96M.
50.51M
Worse than M7U.DE's net debt of 2.64M.
424.64M
Better than M7U.DE's equity value of 147.32M.
14.61
Worse than M7U.DE's equity value per share of 22.46.
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.
