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.
25.12M
Worse than PGN.DE's estimated revenue of 102.63M.
14.60M
Better than PGN.DE's estimated ebitda of 8.98M.
-0.30
Worse than PGN.DE's estimated eps of 0.85.
-620.48K
Worse than PGN.DE's estimated net income of 3.58M.
-874.52K
Worse than PGN.DE's estimated ebit of 8.22M.
1.32M
Better than PGN.DE's estimated sg&a expense of 30.70M.
Analyze DCF forecasts for the company and compare them with competitors.
50.93M
Worse than PGN.DE's revenue of 161.75M.
12.91%
Better than PGN.DE's revenue growth rate of -2.35%.
8.76M
Better than PGN.DE's ebitda of -6.60M.
17.20%
Better than PGN.DE's ebitda margin of -4.08%.
-17.88M
Better than PGN.DE's ebit of -22.80M.
-35.12%
Worse than PGN.DE's ebit margin of -14.09%.
26.65M
Worse than PGN.DE's depreciation of 16.19M.
31.68M
Better than PGN.DE's total cash of 7.22M.
62.20%
Better than PGN.DE's cash as percentage of revenue of 4.46%.
11.47M
Better than PGN.DE's receivables of 17.06M.
22.51%
Worse than PGN.DE's receivables as percentage of revenue of 10.54%.
11.24M
Better than PGN.DE's inventories of 27.24M.
22.07%
Worse than PGN.DE's inventories as percentage of revenue of 16.84%.
4.08M
Better than PGN.DE's accounts payable of 21.55M.
8.01%
Better than PGN.DE's payables as percentage of revenue of 13.32%.
-4.96M
Worse than PGN.DE's capital expenditure of -16.15M.
-9.74%
Worse than PGN.DE's capex as percentage of revenue of -9.99%.
4.62%
Better than PGN.DE's weighted average cost of capital (wacc) of 12.95%.
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%.
-17.47M
Better than PGN.DE's ebiat of -17.81M.
2.08M
Better than PGN.DE's unlevered free cash flow of -17.22M.
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.
81.27M
Better than PGN.DE's enterprise value of -160.55M.
7.29M
Better than PGN.DE's net debt of 69.30M.
73.98M
Better than PGN.DE's equity value of -229.84M.
2.89
Better than PGN.DE's equity value per share of -50.78.
