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.
174.90M
Better than MZX.DE's revenue of 98.07M.
-3.68%
Worse than MZX.DE's revenue growth rate of -3.01%.
24.22M
Better than MZX.DE's ebitda of 18.00M.
13.85%
Worse than MZX.DE's ebitda margin of 18.35%.
16.07M
Better than MZX.DE's ebit of 12.55M.
9.19%
Worse than MZX.DE's ebit margin of 12.80%.
8.15M
Worse than MZX.DE's depreciation of 5.45M.
11.76M
Better than MZX.DE's total cash of 11.58M.
6.72%
Worse than MZX.DE's cash as percentage of revenue of 11.81%.
30.06M
Worse than MZX.DE's receivables of 9.63M.
17.19%
Worse than MZX.DE's receivables as percentage of revenue of 9.82%.
23.15M
Worse than MZX.DE's inventories of 21.84M.
13.24%
Better than MZX.DE's inventories as percentage of revenue of 22.27%.
13.92M
Worse than MZX.DE's accounts payable of 2.15M.
7.96%
Worse than MZX.DE's payables as percentage of revenue of 2.19%.
-6.30M
Better than MZX.DE's capital expenditure of -2.30M.
-3.60%
Better than MZX.DE's capex as percentage of revenue of -2.34%.
4.43%
Better than MZX.DE's weighted average cost of capital (wacc) of 7.09%.
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%.
12.50M
Better than MZX.DE's ebiat of 9.21M.
8.69M
Worse than MZX.DE's unlevered free cash flow of 13.14M.
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.
472.22M
Better than MZX.DE's enterprise value of 123.82M.
50.51M
Worse than MZX.DE's net debt of 8.95M.
421.71M
Better than MZX.DE's equity value of 114.87M.
14.51
Better than MZX.DE's equity value per share of 11.94.
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.
