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.
64.92M
Worse than PGN.DE's revenue of 154.23M.
12.91%
Better than PGN.DE's revenue growth rate of -2.35%.
11.17M
Better than PGN.DE's ebitda of -6.30M.
17.20%
Better than PGN.DE's ebitda margin of -4.08%.
-22.80M
Worse than PGN.DE's ebit of -21.74M.
-35.12%
Worse than PGN.DE's ebit margin of -14.09%.
33.97M
Worse than PGN.DE's depreciation of 15.44M.
40.38M
Better than PGN.DE's total cash of 6.88M.
62.20%
Better than PGN.DE's cash as percentage of revenue of 4.46%.
14.62M
Better than PGN.DE's receivables of 16.26M.
22.51%
Worse than PGN.DE's receivables as percentage of revenue of 10.54%.
14.33M
Better than PGN.DE's inventories of 25.98M.
22.07%
Worse than PGN.DE's inventories as percentage of revenue of 16.84%.
5.20M
Better than PGN.DE's accounts payable of 20.54M.
8.01%
Better than PGN.DE's payables as percentage of revenue of 13.32%.
-6.32M
Worse than PGN.DE's capital expenditure of -15.40M.
-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%.
-22.28M
Worse than PGN.DE's ebiat of -16.98M.
2.65M
Better than PGN.DE's unlevered free cash flow of -16.42M.
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.
