Pantaflix AG (PAL.DE)

1.170.00 (0.00%)

Pantaflix AG (PAL.DE) stock comprehensive Forecast and Price Target with Analyst Ratings, Revenue Estimates, and complete financial and advanced discounted cashflow forecasts for up to 10 years.

High Bankruptcy RiskFair ValuationModerate ProfitabilityWeak Financial HealthModerate EfficiencyWeak GrowthLow QualityAdequate Dividend ProfileIndustry Rank: 38.67%Sector Rank: 24.10%

XETRA - Communication Services - Entertainment | Market Cap: 29.91M | Next Earnings Date: 26 Aug 2025

Day's Range

1.17 - 1.17

52-Week Range

1.10 - 1.60

Volume

166 / 2.1K (Avg.)

P/E Ratio | EPS

-9.00 | -0.13

Trending:

Analyst Consensus

Compare with Competitor

None

View analysts' price targets and recommendations, and compare them with competitors.

Analyst Price Target

No Data

No price target data available for this metric.

Analyst Recommendation

Neutral consensus among analysts.

Financial Forecasts for December 2016

Select Date

Dec 2027 Dec 2026 Dec 2025 Dec 2024 Dec 2023 Dec 2022

Compare with Competitor

None V3S.DE AAG.DE PGN.DE

Analyze analyst forecasts for the company and compare them with competitors.

Estimated Revenue

25.12M

Low: 15.81M | High: 33.86M

No peer data available for comparison.

Estimated EBITDA

14.60M

Low: 9.81M | High: 19.20M

No peer data available for comparison.

Estimated EPS

-0.30

Low: -0.50 | High: -0.09

No peer data available for comparison.

Estimated Net Income

-620.48K

Low: -816.31K | High: -416.81K

No peer data available for comparison.

Estimated EBIT

-874.52K

Low: -1.15M | High: -587.46K

No peer data available for comparison.

Estimated SG&A Expense

1.32M

Low: 888.41K | High: 1.74M

No peer data available for comparison.

Select Metric for Chart

Discounted Cash Flow Forecasts for 2028

Select Year

2029 2028 2027 2026 2025 2024

Compare with Competitor

None V3S.DE AAG.DE PGN.DE

Analyze DCF forecasts for the company and compare them with competitors.

Revenue

64.92M

No peer data available for comparison.

Revenue Growth Rate

12.91%

No peer data available for comparison.

EBITDA

11.17M

No peer data available for comparison.

EBITDA Margin

17.20%

No peer data available for comparison.

EBIT

-22.80M

No peer data available for comparison.

EBIT Margin

-35.12%

No peer data available for comparison.

Depreciation

33.97M

No peer data available for comparison.

Total Cash

40.38M

No peer data available for comparison.

Cash as Percentage of Revenue

62.20%

No peer data available for comparison.

Receivables

14.62M

No peer data available for comparison.

Receivables as Percentage of Revenue

22.51%

No peer data available for comparison.

Inventories

14.33M

No peer data available for comparison.

Inventories as Percentage of Revenue

22.07%

No peer data available for comparison.

Accounts Payable

5.20M

No peer data available for comparison.

Payables as Percentage of Revenue

8.01%

No peer data available for comparison.

Capital Expenditure

-6.32M

No peer data available for comparison.

CapEx as Percentage of Revenue

-9.74%

No peer data available for comparison.

Weighted Average Cost of Capital (WACC)

4.62%

No peer data available for comparison.

Cost of Equity

5.38%

No peer data available for comparison.

Cost of Debt

4.09%

No peer data available for comparison.

Beta

0.27

No peer data available for comparison.

Diluted Shares Outstanding

25.57M

No peer data available for comparison.

Total Debt

36.31M

No peer data available for comparison.

Total Equity

30.17M

No peer data available for comparison.

Total Capital

66.48M

No peer data available for comparison.

Debt Weighting

54.62%

No peer data available for comparison.

Equity Weighting

45.38%

No peer data available for comparison.

EBIAT

-22.28M

No peer data available for comparison.

Unlevered Free Cash Flow

2.65M

No peer data available for comparison.

Long-Term Growth Rate

2.00%

No peer data available for comparison.

Terminal Value

103.14M

No peer data available for comparison.

Enterprise Value

81.27M

No peer data available for comparison.

Net Debt

7.29M

No peer data available for comparison.

Equity Value

73.98M

No peer data available for comparison.

Equity Value Per Share

2.89

No peer data available for comparison.

Select Metric for Chart

Discounted Cash Flow Forecasts for 2028

Select Year

2029 2028 2027 2026 2025 2024

Compare with Competitor

None V3S.DE AAG.DE PGN.DE

Analyze DCF forecasts for the company and compare them with competitors.

Revenue

64.92M

No peer data available for comparison.

Revenue Growth Rate

12.91%

No peer data available for comparison.

EBITDA

11.17M

No peer data available for comparison.

EBITDA Margin

17.20%

No peer data available for comparison.

EBIT

-22.80M

No peer data available for comparison.

EBIT Margin

-35.12%

No peer data available for comparison.

Depreciation

33.97M

No peer data available for comparison.

Total Cash

40.38M

No peer data available for comparison.

Cash as Percentage of Revenue

62.20%

No peer data available for comparison.

Receivables

14.62M

No peer data available for comparison.

Receivables as Percentage of Revenue

22.51%

No peer data available for comparison.

Inventories

14.33M

No peer data available for comparison.

Inventories as Percentage of Revenue

22.07%

No peer data available for comparison.

Accounts Payable

5.20M

No peer data available for comparison.

Payables as Percentage of Revenue

8.01%

No peer data available for comparison.

Capital Expenditure

-6.32M

No peer data available for comparison.

CapEx as Percentage of Revenue

-9.74%

No peer data available for comparison.

Weighted Average Cost of Capital (WACC)

4.62%

No peer data available for comparison.

Cost of Equity

5.38%

No peer data available for comparison.

Cost of Debt

4.09%

No peer data available for comparison.

Beta

0.27

No peer data available for comparison.

Diluted Shares Outstanding

25.57M

No peer data available for comparison.

Total Debt

36.31M

No peer data available for comparison.

Total Equity

30.17M

No peer data available for comparison.

Total Capital

66.48M

No peer data available for comparison.

Debt Weighting

54.62%

No peer data available for comparison.

Equity Weighting

45.38%

No peer data available for comparison.

EBIAT

-22.28M

No peer data available for comparison.

Unlevered Free Cash Flow

2.65M

No peer data available for comparison.

Long-Term Growth Rate

2.00%

No peer data available for comparison.

Terminal Value

103.14M

No peer data available for comparison.

Enterprise Value

81.27M

No peer data available for comparison.

Net Debt

7.29M

No peer data available for comparison.

Equity Value

73.98M

No peer data available for comparison.

Equity Value Per Share

2.89

No peer data available for comparison.

Select Metric for Chart