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 2019

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

37.90M

Low: 33.76M | High: 41.40M

No peer data available for comparison.

Estimated EBITDA

3.21M

Low: 3.12M | High: 3.35M

No peer data available for comparison.

Estimated EPS

-0.39

Low: -0.52 | High: -0.24

No peer data available for comparison.

Estimated Net Income

-10.00M

Low: -10.43M | High: -9.73M

No peer data available for comparison.

Estimated EBIT

-10.14M

Low: -10.58M | High: -9.87M

No peer data available for comparison.

Estimated SG&A Expense

6.64M

Low: 6.46M | High: 6.92M

No peer data available for comparison.

Select Metric for Chart

Discounted Cash Flow Forecasts for 2029

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

6.42M

No peer data available for comparison.

Revenue Growth Rate

9.06%

No peer data available for comparison.

EBITDA

548.11K

No peer data available for comparison.

EBITDA Margin

8.54%

No peer data available for comparison.

EBIT

-2.90M

No peer data available for comparison.

EBIT Margin

-45.23%

No peer data available for comparison.

Depreciation

3.45M

No peer data available for comparison.

Total Cash

4.95M

No peer data available for comparison.

Cash as Percentage of Revenue

77.18%

No peer data available for comparison.

Receivables

1.57M

No peer data available for comparison.

Receivables as Percentage of Revenue

24.42%

No peer data available for comparison.

Inventories

1.48M

No peer data available for comparison.

Inventories as Percentage of Revenue

23.02%

No peer data available for comparison.

Accounts Payable

652.86K

No peer data available for comparison.

Payables as Percentage of Revenue

10.17%

No peer data available for comparison.

Capital Expenditure

-1.49M

No peer data available for comparison.

CapEx as Percentage of Revenue

-23.18%

No peer data available for comparison.

Weighted Average Cost of Capital (WACC)

4.41%

No peer data available for comparison.

Cost of Equity

5.28%

No peer data available for comparison.

Cost of Debt

3.99%

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

59.80M

No peer data available for comparison.

Total Equity

30.17M

No peer data available for comparison.

Total Capital

89.96M

No peer data available for comparison.

Debt Weighting

66.47%

No peer data available for comparison.

Equity Weighting

33.53%

No peer data available for comparison.

EBIAT

-2.89M

No peer data available for comparison.

Unlevered Free Cash Flow

-1.13M

No peer data available for comparison.

Long-Term Growth Rate

2.00%

No peer data available for comparison.

Terminal Value

-47.69M

No peer data available for comparison.

Enterprise Value

-43.31M

No peer data available for comparison.

Net Debt

15.50M

No peer data available for comparison.

Equity Value

-58.81M

No peer data available for comparison.

Equity Value Per Share

-2.30

No peer data available for comparison.

Select Metric for Chart

Discounted Cash Flow Forecasts for 2029

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

6.42M

No peer data available for comparison.

Revenue Growth Rate

9.06%

No peer data available for comparison.

EBITDA

548.11K

No peer data available for comparison.

EBITDA Margin

8.54%

No peer data available for comparison.

EBIT

-2.90M

No peer data available for comparison.

EBIT Margin

-45.23%

No peer data available for comparison.

Depreciation

3.45M

No peer data available for comparison.

Total Cash

4.95M

No peer data available for comparison.

Cash as Percentage of Revenue

77.18%

No peer data available for comparison.

Receivables

1.57M

No peer data available for comparison.

Receivables as Percentage of Revenue

24.42%

No peer data available for comparison.

Inventories

1.48M

No peer data available for comparison.

Inventories as Percentage of Revenue

23.02%

No peer data available for comparison.

Accounts Payable

652.86K

No peer data available for comparison.

Payables as Percentage of Revenue

10.17%

No peer data available for comparison.

Capital Expenditure

-1.49M

No peer data available for comparison.

CapEx as Percentage of Revenue

-23.18%

No peer data available for comparison.

Weighted Average Cost of Capital (WACC)

4.41%

No peer data available for comparison.

Cost of Equity

5.28%

No peer data available for comparison.

Cost of Debt

3.99%

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

59.80M

No peer data available for comparison.

Total Equity

30.17M

No peer data available for comparison.

Total Capital

89.96M

No peer data available for comparison.

Debt Weighting

66.47%

No peer data available for comparison.

Equity Weighting

33.53%

No peer data available for comparison.

EBIAT

-2.89M

No peer data available for comparison.

Unlevered Free Cash Flow

-1.13M

No peer data available for comparison.

Long-Term Growth Rate

2.00%

No peer data available for comparison.

Terminal Value

-47.69M

No peer data available for comparison.

Enterprise Value

-43.31M

No peer data available for comparison.

Net Debt

15.50M

No peer data available for comparison.

Equity Value

-58.81M

No peer data available for comparison.

Equity Value Per Share

-2.30

No peer data available for comparison.

Select Metric for Chart