1.17 - 1.17
1.10 - 1.60
166 / 2.1K (Avg.)
-9.00 | -0.13
Analyze analyst forecasts for the company and compare them with competitors.
33.60M
Worse than AAG.DE's estimated revenue of 303.53M.
18.50M
Worse than AAG.DE's estimated ebitda of 30.11M.
-0.41
Worse than AAG.DE's estimated eps of 1.40.
-343.22K
Worse than AAG.DE's estimated net income of 18.87M.
2.32M
Worse than AAG.DE's estimated ebit of 28.99M.
3.63M
Better than AAG.DE's estimated sg&a expense of 76.73M.
Analyze DCF forecasts for the company and compare them with competitors.
39.95M
Worse than AAG.DE's revenue of 312.35M.
12.91%
Better than AAG.DE's revenue growth rate of 7.85%.
6.87M
Worse than AAG.DE's ebitda of 39.00M.
17.20%
Better than AAG.DE's ebitda margin of 12.48%.
-14.03M
Worse than AAG.DE's ebit of 32.64M.
-35.12%
Worse than AAG.DE's ebit margin of 10.45%.
20.90M
Worse than AAG.DE's depreciation of 6.36M.
24.85M
Worse than AAG.DE's total cash of 145.10M.
62.20%
Better than AAG.DE's cash as percentage of revenue of 46.46%.
8.99M
Better than AAG.DE's receivables of 82.81M.
22.51%
Better than AAG.DE's receivables as percentage of revenue of 26.51%.
8.82M
Worse than AAG.DE's inventories of 5.43M.
22.07%
Worse than AAG.DE's inventories as percentage of revenue of 1.74%.
3.20M
Better than AAG.DE's accounts payable of 26.25M.
8.01%
Better than AAG.DE's payables as percentage of revenue of 8.40%.
-3.89M
Worse than AAG.DE's capital expenditure of -5.04M.
-9.74%
Better than AAG.DE's capex as percentage of revenue of -1.61%.
4.62%
Better than AAG.DE's weighted average cost of capital (wacc) of 12.20%.
5.38%
Better than AAG.DE's cost of equity of 12.22%.
4.09%
Better than AAG.DE's cost of debt of 17.40%.
0.27
Better than AAG.DE's beta of 1.72.
25.57M
Worse than AAG.DE's diluted shares outstanding of 14.67M.
36.31M
Worse than AAG.DE's total debt of 6.92M.
30.17M
Worse than AAG.DE's total equity of 187.48M.
66.48M
Worse than AAG.DE's total capital of 194.40M.
54.62%
Worse than AAG.DE's debt weighting of 3.56%.
45.38%
Worse than AAG.DE's equity weighting of 96.44%.
-13.71M
Worse than AAG.DE's ebiat of 22.02M.
-8.98M
Worse than AAG.DE's unlevered free cash flow of 53.73M.
2.00%
Worse than AAG.DE's long-term growth rate of 3.50%.
103.14M
Better than AAG.DE's terminal value of -372.99M.
81.27M
Better than AAG.DE's enterprise value of -334.65M.
7.29M
Worse than AAG.DE's net debt of -132.33M.
73.98M
Better than AAG.DE's equity value of -202.32M.
2.89
Better than AAG.DE's equity value per share of -13.79.
