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.
283.51M
Better than MZX.DE's revenue of 136.72M.
12.84%
Better than MZX.DE's revenue growth rate of 8.66%.
35.72M
Better than MZX.DE's ebitda of 20.61M.
12.60%
Worse than MZX.DE's ebitda margin of 15.07%.
23.66M
Better than MZX.DE's ebit of 12.70M.
8.35%
Worse than MZX.DE's ebit margin of 9.29%.
12.06M
Worse than MZX.DE's depreciation of 7.91M.
12.58M
Worse than MZX.DE's total cash of 15.68M.
4.44%
Worse than MZX.DE's cash as percentage of revenue of 11.47%.
38.38M
Worse than MZX.DE's receivables of 12.27M.
13.54%
Worse than MZX.DE's receivables as percentage of revenue of 8.98%.
33.33M
Worse than MZX.DE's inventories of 29.76M.
11.76%
Better than MZX.DE's inventories as percentage of revenue of 21.77%.
20.04M
Worse than MZX.DE's accounts payable of 3.12M.
7.07%
Worse than MZX.DE's payables as percentage of revenue of 2.28%.
-5.81M
Better than MZX.DE's capital expenditure of -5.69M.
-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%.
16.19M
Better than MZX.DE's ebiat of 8.74M.
16.57M
Better than MZX.DE's unlevered free cash flow of 7.86M.
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.
