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.
22.28M
Worse than AAG.DE's estimated revenue of 178.65M.
2.04M
Worse than AAG.DE's estimated ebitda of 13.72M.
-0.23
Better than AAG.DE's estimated eps of -0.30.
-4.54M
Worse than AAG.DE's estimated net income of 7.75M.
-5.03M
Worse than AAG.DE's estimated ebit of 11.46M.
3.37M
Better than AAG.DE's estimated sg&a expense of 53.12M.
Analyze DCF forecasts for the company and compare them with competitors.
64.92M
Worse than AAG.DE's revenue of 591.39M.
12.91%
Worse than AAG.DE's revenue growth rate of 17.30%.
11.17M
Worse than AAG.DE's ebitda of 16.17M.
17.20%
Better than AAG.DE's ebitda margin of 2.73%.
-22.80M
Worse than AAG.DE's ebit of 1.02M.
-35.12%
Worse than AAG.DE's ebit margin of 0.17%.
33.97M
Worse than AAG.DE's depreciation of 15.15M.
40.38M
Worse than AAG.DE's total cash of 281.15M.
62.20%
Better than AAG.DE's cash as percentage of revenue of 47.54%.
14.62M
Better than AAG.DE's receivables of 266.26M.
22.51%
Better than AAG.DE's receivables as percentage of revenue of 45.02%.
14.33M
Better than AAG.DE's inventories of 16.58M.
22.07%
Worse than AAG.DE's inventories as percentage of revenue of 2.80%.
5.20M
Better than AAG.DE's accounts payable of 71.95M.
8.01%
Better than AAG.DE's payables as percentage of revenue of 12.17%.
-6.32M
Worse than AAG.DE's capital expenditure of -11.49M.
-9.74%
Better than AAG.DE's capex as percentage of revenue of -1.94%.
4.62%
Better than AAG.DE's weighted average cost of capital (wacc) of 12.21%.
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%.
-22.28M
Worse than AAG.DE's ebiat of 694.98K.
2.65M
Better than AAG.DE's unlevered free cash flow of -26.75M.
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 -334.59M.
7.29M
Worse than AAG.DE's net debt of -132.33M.
73.98M
Better than AAG.DE's equity value of -202.26M.
2.89
Better than AAG.DE's equity value per share of -13.79.
