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.
33.60M
Worse than FYB.DE's estimated revenue of 38.25M.
18.50M
Better than FYB.DE's estimated ebitda of -1.21M.
-0.41
Worse than FYB.DE's estimated eps of 0.59.
-343.22K
Better than FYB.DE's estimated net income of -2.29M.
2.32M
Better than FYB.DE's estimated ebit of -2.23M.
3.63M
Better than FYB.DE's estimated sg&a expense of 9.17M.
Analyze DCF forecasts for the company and compare them with competitors.
35.38M
Worse than FYB.DE's revenue of 77.70M.
77.78%
Worse than FYB.DE's revenue growth rate of 82.83%.
19.81M
Worse than FYB.DE's ebitda of 81.05M.
56.00%
Worse than FYB.DE's ebitda margin of 104.32%.
-3.60M
Worse than FYB.DE's ebit of 79.17M.
-10.17%
Worse than FYB.DE's ebit margin of 101.89%.
23.41M
Worse than FYB.DE's depreciation of 1.89M.
29.02M
Better than FYB.DE's total cash of 27.04M.
82.01%
Better than FYB.DE's cash as percentage of revenue of 34.80%.
2.86M
Better than FYB.DE's receivables of 28.30M.
8.07%
Better than FYB.DE's receivables as percentage of revenue of 36.43%.
307.24K
Better than FYB.DE's inventories of 467.00K.
0.87%
Worse than FYB.DE's inventories as percentage of revenue of 0.60%.
838.32K
Better than FYB.DE's accounts payable of 16.32M.
2.37%
Better than FYB.DE's payables as percentage of revenue of 21.00%.
-5.45M
Worse than FYB.DE's capital expenditure of -21.20M.
-15.40%
Worse than FYB.DE's capex as percentage of revenue of -27.28%.
4.67%
Better than FYB.DE's weighted average cost of capital (wacc) of 6.88%.
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%.
-3.60M
Worse than FYB.DE's ebiat of 75.89M.
18.16M
Worse than FYB.DE's unlevered free cash flow of 48.85M.
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.
81.06M
Better than FYB.DE's enterprise value of 36.93M.
7.29M
Worse than FYB.DE's net debt of -31.24M.
73.77M
Better than FYB.DE's equity value of 68.17M.
2.89
Worse than FYB.DE's equity value per share of 3.90.
