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.
197.35M
Better than MZX.DE's revenue of 106.57M.
12.84%
Better than MZX.DE's revenue growth rate of 8.66%.
24.86M
Better than MZX.DE's ebitda of 16.06M.
12.60%
Worse than MZX.DE's ebitda margin of 15.07%.
16.47M
Better than MZX.DE's ebit of 9.90M.
8.35%
Worse than MZX.DE's ebit margin of 9.29%.
8.39M
Worse than MZX.DE's depreciation of 6.17M.
8.76M
Worse than MZX.DE's total cash of 12.22M.
4.44%
Worse than MZX.DE's cash as percentage of revenue of 11.47%.
26.72M
Worse than MZX.DE's receivables of 9.57M.
13.54%
Worse than MZX.DE's receivables as percentage of revenue of 8.98%.
23.20M
Worse than MZX.DE's inventories of 23.19M.
11.76%
Better than MZX.DE's inventories as percentage of revenue of 21.77%.
13.95M
Worse than MZX.DE's accounts payable of 2.43M.
7.07%
Worse than MZX.DE's payables as percentage of revenue of 2.28%.
-4.04M
Worse than MZX.DE's capital expenditure of -4.44M.
-2.05%
Worse than MZX.DE's capex as percentage of revenue of -4.16%.
4.28%
Better than MZX.DE's weighted average cost of capital (wacc) of 7.05%.
5.26%
Better than MZX.DE's cost of equity of 7.50%.
4.09%
Better than MZX.DE's cost of debt of 6.50%.
0.25
Better than MZX.DE's beta of 0.72.
29.07M
Worse than MZX.DE's diluted shares outstanding of 9.62M.
62.27M
Worse than MZX.DE's total debt of 20.53M.
94.18M
Worse than MZX.DE's total equity of 118.31M.
156.46M
Better than MZX.DE's total capital of 138.84M.
39.80%
Worse than MZX.DE's debt weighting of 14.79%.
60.20%
Worse than MZX.DE's equity weighting of 85.21%.
11.27M
Better than MZX.DE's ebiat of 6.81M.
18.95M
Better than MZX.DE's unlevered free cash flow of 7.54M.
0.50%
Equal to MZX.DE's long-term growth rate of 0.50%.
496.85M
Better than MZX.DE's terminal value of 131.03M.
475.15M
Better than MZX.DE's enterprise value of 124.01M.
50.51M
Worse than MZX.DE's net debt of 8.95M.
424.64M
Better than MZX.DE's equity value of 115.06M.
14.61
Better than MZX.DE's equity value per share of 11.96.
Analyze analyst forecasts for the company and compare them with competitors.
121.00M
Better than MZX.DE's estimated revenue of 80.00M.
13.63M
Better than MZX.DE's estimated ebitda of 7.58M.
0.13
Worse than MZX.DE's estimated eps of 0.25.
3.78M
Better than MZX.DE's estimated net income of 3.45M.
8.60M
Better than MZX.DE's estimated ebit of 6.23M.
6.64M
Better than MZX.DE's estimated sg&a expense of 11.77M.
