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.
181.58M
Better than MZX.DE's revenue of 101.11M.
-14.95%
Worse than MZX.DE's revenue growth rate of 0.84%.
18.97M
Better than MZX.DE's ebitda of 17.66M.
10.45%
Worse than MZX.DE's ebitda margin of 17.47%.
11.10M
Worse than MZX.DE's ebit of 12.37M.
6.11%
Worse than MZX.DE's ebit margin of 12.23%.
7.87M
Worse than MZX.DE's depreciation of 5.29M.
6.78M
Worse than MZX.DE's total cash of 11.03M.
3.74%
Worse than MZX.DE's cash as percentage of revenue of 10.90%.
23.80M
Worse than MZX.DE's receivables of 9.89M.
13.11%
Worse than MZX.DE's receivables as percentage of revenue of 9.78%.
19.14M
Better than MZX.DE's inventories of 22.25M.
10.54%
Better than MZX.DE's inventories as percentage of revenue of 22.00%.
9.30M
Worse than MZX.DE's accounts payable of 2.02M.
5.12%
Worse than MZX.DE's payables as percentage of revenue of 2.00%.
-3.96M
Worse than MZX.DE's capital expenditure of -5.07M.
-2.18%
Worse than MZX.DE's capex as percentage of revenue of -5.01%.
4.15%
Better than MZX.DE's weighted average cost of capital (wacc) of 7.08%.
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%.
6.73M
Worse than MZX.DE's ebiat of 8.87M.
13.64M
Better than MZX.DE's unlevered free cash flow of 6.61M.
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.
477.63M
Better than MZX.DE's enterprise value of 123.89M.
50.51M
Worse than MZX.DE's net debt of 8.95M.
427.12M
Better than MZX.DE's equity value of 114.94M.
14.69
Better than MZX.DE's equity value per share of 11.95.
Analyze analyst forecasts for the company and compare them with competitors.
213.15M
Better than MZX.DE's estimated revenue of 98.87M.
24.43M
Better than MZX.DE's estimated ebitda of 6.79M.
0.42
Worse than MZX.DE's estimated eps of 0.73.
12.21M
Better than MZX.DE's estimated net income of 2.58M.
15.56M
Better than MZX.DE's estimated ebit of 4.64M.
8.43M
Better than MZX.DE's estimated sg&a expense of 11.18M.
