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.
39.13M
Worse than PGN.DE's estimated revenue of 140.18M.
3.57M
Worse than PGN.DE's estimated ebitda of 4.17M.
-0.02
Worse than PGN.DE's estimated eps of 0.33.
-7.96M
Worse than PGN.DE's estimated net income of 1.49M.
-8.81M
Better than PGN.DE's estimated ebit of -83.59M.
5.90M
Better than PGN.DE's estimated sg&a expense of 7.57M.
Analyze DCF forecasts for the company and compare them with competitors.
19.90M
Worse than PGN.DE's revenue of 164.96M.
-53.28%
Worse than PGN.DE's revenue growth rate of 9.07%.
9.78M
Worse than PGN.DE's ebitda of 9.91M.
49.12%
Better than PGN.DE's ebitda margin of 6.01%.
-7.92M
Worse than PGN.DE's ebit of -4.37M.
-39.80%
Worse than PGN.DE's ebit margin of -2.65%.
17.70M
Worse than PGN.DE's depreciation of 14.28M.
15.64M
Worse than PGN.DE's total cash of 18.11M.
78.61%
Better than PGN.DE's cash as percentage of revenue of 10.98%.
7.47M
Better than PGN.DE's receivables of 12.31M.
37.52%
Worse than PGN.DE's receivables as percentage of revenue of 7.46%.
610.54K
Better than PGN.DE's inventories of 24.35M.
3.07%
Better than PGN.DE's inventories as percentage of revenue of 14.76%.
1.96M
Better than PGN.DE's accounts payable of 24.95M.
9.83%
Better than PGN.DE's payables as percentage of revenue of 15.12%.
-63.00K
Worse than PGN.DE's capital expenditure of -7.72M.
-0.32%
Worse than PGN.DE's capex as percentage of revenue of -4.68%.
4.65%
Better than PGN.DE's weighted average cost of capital (wacc) of 13.36%.
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%.
-7.83M
Worse than PGN.DE's ebiat of -3.53M.
9.86M
Worse than PGN.DE's unlevered free cash flow of 12.20M.
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.
81.16M
Better than PGN.DE's enterprise value of -159.05M.
7.29M
Better than PGN.DE's net debt of 69.30M.
73.87M
Better than PGN.DE's equity value of -228.35M.
2.89
Better than PGN.DE's equity value per share of -50.45.
