1.14 - 1.17
1.10 - 1.60
14.0K / 2.1K (Avg.)
-9.00 | -0.13
Analyze analyst forecasts for the company and compare them with competitors.
25.00M
Worse than AAG.DE's estimated revenue of 302.05M.
4.30M
Worse than AAG.DE's estimated ebitda of 8.26M.
0.14
Worse than AAG.DE's estimated eps of 1.61.
3.58M
Worse than AAG.DE's estimated net income of 23.91M.
-8.78M
Worse than AAG.DE's estimated ebit of 519.20K.
5.14M
Better than AAG.DE's estimated sg&a expense of 16.88M.
Analyze DCF forecasts for the company and compare them with competitors.
45.11M
Worse than AAG.DE's revenue of 366.39M.
12.91%
Worse than AAG.DE's revenue growth rate of 17.30%.
7.76M
Worse than AAG.DE's ebitda of 10.02M.
17.20%
Better than AAG.DE's ebitda margin of 2.73%.
-15.84M
Worse than AAG.DE's ebit of 629.80K.
-35.12%
Worse than AAG.DE's ebit margin of 0.17%.
23.60M
Worse than AAG.DE's depreciation of 9.39M.
28.06M
Worse than AAG.DE's total cash of 174.18M.
62.20%
Better than AAG.DE's cash as percentage of revenue of 47.54%.
10.15M
Better than AAG.DE's receivables of 164.96M.
22.51%
Better than AAG.DE's receivables as percentage of revenue of 45.02%.
9.96M
Better than AAG.DE's inventories of 10.27M.
22.07%
Worse than AAG.DE's inventories as percentage of revenue of 2.80%.
3.61M
Better than AAG.DE's accounts payable of 44.58M.
8.01%
Better than AAG.DE's payables as percentage of revenue of 12.17%.
-4.39M
Worse than AAG.DE's capital expenditure of -7.12M.
-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%.
-15.48M
Worse than AAG.DE's ebiat of 430.57K.
1.84M
Better than AAG.DE's unlevered free cash flow of -65.97M.
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.
