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.
22.70M
Worse than AAG.DE's estimated revenue of 215.30M.
3.69M
Worse than AAG.DE's estimated ebitda of 17.44M.
-0.22
Worse than AAG.DE's estimated eps of 0.10.
-8.23M
Worse than AAG.DE's estimated net income of 9.85M.
-9.10M
Worse than AAG.DE's estimated ebit of 14.56M.
6.10M
Better than AAG.DE's estimated sg&a expense of 67.54M.
Analyze DCF forecasts for the company and compare them with competitors.
19.90M
Worse than AAG.DE's revenue of 215.27M.
-53.28%
Worse than AAG.DE's revenue growth rate of 33.60%.
9.78M
Better than AAG.DE's ebitda of 8.80M.
49.12%
Better than AAG.DE's ebitda margin of 4.09%.
-7.92M
Worse than AAG.DE's ebit of 2.64M.
-39.80%
Worse than AAG.DE's ebit margin of 1.23%.
17.70M
Worse than AAG.DE's depreciation of 6.15M.
15.64M
Worse than AAG.DE's total cash of 120.60M.
78.61%
Better than AAG.DE's cash as percentage of revenue of 56.02%.
7.47M
Better than AAG.DE's receivables of 87.48M.
37.52%
Better than AAG.DE's receivables as percentage of revenue of 40.64%.
610.54K
Better than AAG.DE's inventories of 5.06M.
3.07%
Worse than AAG.DE's inventories as percentage of revenue of 2.35%.
1.96M
Better than AAG.DE's accounts payable of 29.48M.
9.83%
Better than AAG.DE's payables as percentage of revenue of 13.70%.
-63.00K
Worse than AAG.DE's capital expenditure of -3.47M.
-0.32%
Worse than AAG.DE's capex as percentage of revenue of -1.61%.
4.65%
Better than AAG.DE's weighted average cost of capital (wacc) of 12.11%.
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%.
-7.83M
Worse than AAG.DE's ebiat of 1.41M.
9.86M
Worse than AAG.DE's unlevered free cash flow of 23.77M.
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.
81.16M
Better than AAG.DE's enterprise value of -335.47M.
7.29M
Worse than AAG.DE's net debt of -132.33M.
73.87M
Better than AAG.DE's equity value of -203.14M.
2.89
Better than AAG.DE's equity value per share of -13.85.
