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.
25.12M
Better than FYB.DE's estimated revenue of 19.00M.
14.60M
Better than FYB.DE's estimated ebitda of 1.71M.
-0.30
Worse than FYB.DE's estimated eps of -0.23.
-620.48K
Worse than FYB.DE's estimated net income of 632.14K.
-874.52K
Worse than FYB.DE's estimated ebit of 583.05K.
1.32M
Better than FYB.DE's estimated sg&a expense of 4.23M.
Analyze DCF forecasts for the company and compare them with competitors.
19.90M
Worse than FYB.DE's revenue of 42.50M.
-53.28%
Worse than FYB.DE's revenue growth rate of 16.07%.
9.78M
Worse than FYB.DE's ebitda of 51.53M.
49.12%
Worse than FYB.DE's ebitda margin of 121.26%.
-7.92M
Worse than FYB.DE's ebit of 49.67M.
-39.80%
Worse than FYB.DE's ebit margin of 116.88%.
17.70M
Worse than FYB.DE's depreciation of 1.86M.
15.64M
Better than FYB.DE's total cash of 9.82M.
78.61%
Better than FYB.DE's cash as percentage of revenue of 23.11%.
7.47M
Better than FYB.DE's receivables of 15.47M.
37.52%
Worse than FYB.DE's receivables as percentage of revenue of 36.41%.
610.54K
Worse than FYB.DE's inventories of 571.00K.
3.07%
Worse than FYB.DE's inventories as percentage of revenue of 1.34%.
1.96M
Better than FYB.DE's accounts payable of 11.32M.
9.83%
Better than FYB.DE's payables as percentage of revenue of 26.63%.
-63.00K
Worse than FYB.DE's capital expenditure of -26.76M.
-0.32%
Worse than FYB.DE's capex as percentage of revenue of -62.97%.
4.65%
Better than FYB.DE's weighted average cost of capital (wacc) of 6.83%.
5.38%
Better than FYB.DE's cost of equity of 6.81%.
4.09%
Better than FYB.DE's cost of debt of 10.45%.
0.27
Better than FYB.DE's beta of 0.58.
25.57M
Worse than FYB.DE's diluted shares outstanding of 17.49M.
36.31M
Worse than FYB.DE's total debt of 10.59M.
30.17M
Worse than FYB.DE's total equity of 509.89M.
66.48M
Worse than FYB.DE's total capital of 520.48M.
54.62%
Worse than FYB.DE's debt weighting of 2.04%.
45.38%
Worse than FYB.DE's equity weighting of 97.96%.
-7.83M
Worse than FYB.DE's ebiat of 36.10M.
9.86M
Worse than FYB.DE's unlevered free cash flow of 11.01M.
2.00%
Equal to FYB.DE's long-term growth rate of 2.00%.
103.14M
Better than FYB.DE's terminal value of 36.20M.
81.16M
Better than FYB.DE's enterprise value of 36.99M.
7.29M
Worse than FYB.DE's net debt of -31.24M.
73.87M
Better than FYB.DE's equity value of 68.23M.
2.89
Worse than FYB.DE's equity value per share of 3.90.
