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 MZX.DE's revenue of 71.88M.
No Data
No DCF data available for this metric in the selected year.
11.65M
Better than MZX.DE's ebitda of 7.32M.
9.88%
Worse than MZX.DE's ebitda margin of 10.18%.
5.46M
Better than MZX.DE's ebit of 2.35M.
4.63%
Better than MZX.DE's ebit margin of 3.26%.
6.19M
Worse than MZX.DE's depreciation of 4.97M.
6.22M
Worse than MZX.DE's total cash of 9.22M.
5.28%
Worse than MZX.DE's cash as percentage of revenue of 12.82%.
15.59M
Worse than MZX.DE's receivables of 5.56M.
13.21%
Worse than MZX.DE's receivables as percentage of revenue of 7.73%.
12.20M
Better than MZX.DE's inventories of 15.51M.
10.34%
Better than MZX.DE's inventories as percentage of revenue of 21.58%.
10.15M
Worse than MZX.DE's accounts payable of 1.65M.
8.61%
Worse than MZX.DE's payables as percentage of revenue of 2.29%.
-1.65M
Worse than MZX.DE's capital expenditure of -2.32M.
-1.40%
Worse than MZX.DE's capex as percentage of revenue of -3.23%.
4.08%
Better than MZX.DE's weighted average cost of capital (wacc) of 6.92%.
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%.
3.05M
Better than MZX.DE's ebiat of 1.30M.
-10.04M
Better than MZX.DE's unlevered free cash flow of -15.46M.
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.
479.15M
Better than MZX.DE's enterprise value of 124.57M.
50.51M
Worse than MZX.DE's net debt of 8.95M.
428.64M
Better than MZX.DE's equity value of 115.62M.
14.75
Better than MZX.DE's equity value per share of 12.02.
Analyze analyst forecasts for the company and compare them with competitors.
200.00M
Better than MZX.DE's estimated revenue of 102.67M.
25.20M
Better than MZX.DE's estimated ebitda of 15.48M.
0.21
Worse than MZX.DE's estimated eps of 0.92.
6.10M
Worse than MZX.DE's estimated net income of 8.89M.
16.69M
Better than MZX.DE's estimated ebit of 9.53M.
7.99M
Better than MZX.DE's estimated sg&a expense of 11.63M.
