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 FYB.DE's estimated revenue of 40.83M.
3.69M
Better than FYB.DE's estimated ebitda of -1.75M.
-0.22
Worse than FYB.DE's estimated eps of 2.49.
-8.23M
Worse than FYB.DE's estimated net income of -2.84M.
-9.10M
Worse than FYB.DE's estimated ebit of -2.82M.
6.10M
Better than FYB.DE's estimated sg&a expense of 11.26M.
Analyze DCF forecasts for the company and compare them with competitors.
42.60M
Better than FYB.DE's revenue of 36.61M.
446.15%
Better than FYB.DE's revenue growth rate of 6.97%.
16.49M
Better than FYB.DE's ebitda of -12.42M.
38.72%
Better than FYB.DE's ebitda margin of -33.93%.
-1.88M
Better than FYB.DE's ebit of -14.03M.
-4.42%
Better than FYB.DE's ebit margin of -38.33%.
18.38M
Worse than FYB.DE's depreciation of 1.61M.
14.08M
Worse than FYB.DE's total cash of 25.18M.
33.05%
Worse than FYB.DE's cash as percentage of revenue of 68.77%.
6.41M
Better than FYB.DE's receivables of 11.94M.
15.05%
Better than FYB.DE's receivables as percentage of revenue of 32.61%.
680.12K
Worse than FYB.DE's inventories of 209.00K.
1.60%
Worse than FYB.DE's inventories as percentage of revenue of 0.57%.
910.08K
Better than FYB.DE's accounts payable of 7.61M.
2.14%
Better than FYB.DE's payables as percentage of revenue of 20.77%.
-50.00K
Worse than FYB.DE's capital expenditure of -941.00K.
-0.12%
Worse than FYB.DE's capex as percentage of revenue of -2.57%.
4.67%
Better than FYB.DE's weighted average cost of capital (wacc) of 6.87%.
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%.
-2.10M
Better than FYB.DE's ebiat of -13.13M.
26.30M
Better than FYB.DE's unlevered free cash flow of -20.39M.
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 36.94M.
7.29M
Worse than FYB.DE's net debt of -31.24M.
73.77M
Better than FYB.DE's equity value of 68.18M.
2.89
Worse than FYB.DE's equity value per share of 3.90.
