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.
222.68M
Better than MZX.DE's revenue of 115.80M.
12.84%
Better than MZX.DE's revenue growth rate of 8.66%.
28.06M
Better than MZX.DE's ebitda of 17.46M.
12.60%
Worse than MZX.DE's ebitda margin of 15.07%.
18.58M
Better than MZX.DE's ebit of 10.75M.
8.35%
Worse than MZX.DE's ebit margin of 9.29%.
9.47M
Worse than MZX.DE's depreciation of 6.70M.
9.88M
Worse than MZX.DE's total cash of 13.28M.
4.44%
Worse than MZX.DE's cash as percentage of revenue of 11.47%.
30.15M
Worse than MZX.DE's receivables of 10.40M.
13.54%
Worse than MZX.DE's receivables as percentage of revenue of 8.98%.
26.18M
Worse than MZX.DE's inventories of 25.20M.
11.76%
Better than MZX.DE's inventories as percentage of revenue of 21.77%.
15.74M
Worse than MZX.DE's accounts payable of 2.64M.
7.07%
Worse than MZX.DE's payables as percentage of revenue of 2.28%.
-4.56M
Worse than MZX.DE's capital expenditure of -4.82M.
-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%.
12.72M
Better than MZX.DE's ebiat of 7.40M.
13.01M
Better than MZX.DE's unlevered free cash flow of 6.66M.
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.
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.
