1.17 - 1.17
1.10 - 1.60
166 / 2.1K (Avg.)
-9.00 | -0.13
Analyze DCF forecasts for the company and compare them with competitors.
64.92M
Worse than FYB.DE's revenue of 164.12M.
12.91%
Worse than FYB.DE's revenue growth rate of 23.89%.
11.17M
Worse than FYB.DE's ebitda of 46.92M.
17.20%
Worse than FYB.DE's ebitda margin of 28.59%.
-22.80M
Worse than FYB.DE's ebit of 13.71M.
-35.12%
Worse than FYB.DE's ebit margin of 8.35%.
33.97M
Better than FYB.DE's depreciation of 37.38M.
40.38M
Worse than FYB.DE's total cash of 94.12M.
62.20%
Better than FYB.DE's cash as percentage of revenue of 57.35%.
14.62M
Better than FYB.DE's receivables of 48.95M.
22.51%
Better than FYB.DE's receivables as percentage of revenue of 29.82%.
14.33M
Worse than FYB.DE's inventories of 2.13M.
22.07%
Worse than FYB.DE's inventories as percentage of revenue of 1.30%.
5.20M
Better than FYB.DE's accounts payable of 34.97M.
8.01%
Better than FYB.DE's payables as percentage of revenue of 21.31%.
-6.32M
Worse than FYB.DE's capital expenditure of -45.19M.
-9.74%
Worse than FYB.DE's capex as percentage of revenue of -27.54%.
4.62%
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%.
-22.28M
Worse than FYB.DE's ebiat of 12.31M.
2.65M
Better than FYB.DE's unlevered free cash flow of 1.39M.
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.
81.27M
Better than FYB.DE's enterprise value of 36.95M.
7.29M
Worse than FYB.DE's net debt of -31.24M.
73.98M
Better than FYB.DE's equity value of 68.19M.
2.89
Worse than FYB.DE's equity value per share of 3.90.
Analyze analyst forecasts for the company and compare them with competitors.
22.50M
Worse than FYB.DE's estimated revenue of 56.40M.
3.87M
Worse than FYB.DE's estimated ebitda of 16.12M.
No Data
No forecast data available for this metric at the selected date.
No Data
No forecast data available for this metric at the selected date.
-7.90M
Worse than FYB.DE's estimated ebit of 4.71M.
4.63M
Worse than FYB.DE's estimated sg&a expense of -1.01M.
