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.
39.13M
Worse than AAG.DE's estimated revenue of 164.50M.
3.57M
Worse than AAG.DE's estimated ebitda of 15.26M.
-0.02
Better than AAG.DE's estimated eps of -0.15.
-7.96M
Worse than AAG.DE's estimated net income of 8.62M.
-8.81M
Worse than AAG.DE's estimated ebit of 12.74M.
5.90M
Better than AAG.DE's estimated sg&a expense of 59.07M.
Analyze DCF forecasts for the company and compare them with competitors.
42.60M
Worse than AAG.DE's revenue of 161.13M.
446.15%
Better than AAG.DE's revenue growth rate of -6.77%.
16.49M
Better than AAG.DE's ebitda of -3.38M.
38.72%
Better than AAG.DE's ebitda margin of -2.10%.
-1.88M
Better than AAG.DE's ebit of -8.38M.
-4.42%
Better than AAG.DE's ebit margin of -5.20%.
18.38M
Worse than AAG.DE's depreciation of 5.00M.
14.08M
Worse than AAG.DE's total cash of 72.82M.
33.05%
Worse than AAG.DE's cash as percentage of revenue of 45.19%.
6.41M
Better than AAG.DE's receivables of 100.41M.
15.05%
Better than AAG.DE's receivables as percentage of revenue of 62.32%.
680.12K
Better than AAG.DE's inventories of 3.34M.
1.60%
Better than AAG.DE's inventories as percentage of revenue of 2.07%.
910.08K
Better than AAG.DE's accounts payable of 21.02M.
2.14%
Better than AAG.DE's payables as percentage of revenue of 13.05%.
-50.00K
Worse than AAG.DE's capital expenditure of -4.08M.
-0.12%
Worse than AAG.DE's capex as percentage of revenue of -2.53%.
4.67%
Better than AAG.DE's weighted average cost of capital (wacc) of 12.23%.
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%.
-2.10M
Better than AAG.DE's ebiat of -6.01M.
26.30M
Better than AAG.DE's unlevered free cash flow of -8.44M.
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.
81.06M
Better than AAG.DE's enterprise value of -334.40M.
7.29M
Worse than AAG.DE's net debt of -132.33M.
73.77M
Better than AAG.DE's equity value of -202.07M.
2.89
Better than AAG.DE's equity value per share of -13.77.
