1.17 - 1.17
1.10 - 1.60
414 / 2.1K (Avg.)
-9.00 | -0.13
Analyze analyst forecasts for the company and compare them with competitors.
15.53M
Worse than PGN.DE's estimated revenue of 98.93M.
-51.99K
Worse than PGN.DE's estimated ebitda of 8.05M.
-0.03
Worse than PGN.DE's estimated eps of 1.01.
-692.53K
Worse than PGN.DE's estimated net income of 3.39M.
-7.32M
Worse than PGN.DE's estimated ebit of 7.64M.
3.39M
Better than PGN.DE's estimated sg&a expense of 30.24M.
Analyze DCF forecasts for the company and compare them with competitors.
28.75M
Worse than PGN.DE's revenue of 198.74M.
No Data
No DCF data available for this metric in the selected year.
3.31M
Better than PGN.DE's ebitda of -97.70M.
11.53%
Better than PGN.DE's ebitda margin of -49.16%.
-8.55M
Better than PGN.DE's ebit of -119.91M.
-29.75%
Better than PGN.DE's ebit margin of -60.34%.
11.86M
Better than PGN.DE's depreciation of 22.21M.
7.22M
Worse than PGN.DE's total cash of 9.46M.
25.10%
Better than PGN.DE's cash as percentage of revenue of 4.76%.
4.99M
Better than PGN.DE's receivables of 46.13M.
17.35%
Better than PGN.DE's receivables as percentage of revenue of 23.21%.
1.39M
Better than PGN.DE's inventories of 48.26M.
4.84%
Better than PGN.DE's inventories as percentage of revenue of 24.28%.
1.77M
Better than PGN.DE's accounts payable of 33.09M.
6.15%
Better than PGN.DE's payables as percentage of revenue of 16.65%.
-9.43M
Worse than PGN.DE's capital expenditure of -41.28M.
-32.82%
Better than PGN.DE's capex as percentage of revenue of -20.77%.
4.46%
Better than PGN.DE's weighted average cost of capital (wacc) of 15.92%.
5.38%
Better than PGN.DE's cost of equity of 7.90%.
4.09%
Better than PGN.DE's cost of debt of 17.45%.
0.27
Better than PGN.DE's beta of 0.81.
25.57M
Worse than PGN.DE's diluted shares outstanding of 4.53M.
36.31M
Better than PGN.DE's total debt of 72.50M.
30.17M
Better than PGN.DE's total equity of 9.78M.
66.48M
Worse than PGN.DE's total capital of 82.28M.
54.62%
Better than PGN.DE's debt weighting of 88.12%.
45.38%
Better than PGN.DE's equity weighting of 11.88%.
-7.73M
Better than PGN.DE's ebiat of -116.79M.
-9.91M
Better than PGN.DE's unlevered free cash flow of -197.15M.
2.00%
Equal to PGN.DE's long-term growth rate of 2.00%.
103.14M
Better than PGN.DE's terminal value of -152.93M.
81.91M
Better than PGN.DE's enterprise value of -150.44M.
7.29M
Better than PGN.DE's net debt of 69.30M.
74.62M
Better than PGN.DE's equity value of -219.74M.
2.92
Better than PGN.DE's equity value per share of -48.55.
