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 2022

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

22.70M

Low: 22.00M | High: 23.40M

No peer data available for comparison.

Estimated EBITDA

3.69M

Low: 3.48M | High: 3.96M

No peer data available for comparison.

Estimated EPS

-0.22

Low: -0.24 | High: -0.20

No peer data available for comparison.

Estimated Net Income

-8.23M

Low: -8.83M | High: -7.76M

No peer data available for comparison.

Estimated EBIT

-9.10M

Low: -9.77M | High: -8.58M

No peer data available for comparison.

Estimated SG&A Expense

6.10M

Low: 5.75M | High: 6.54M

No peer data available for comparison.

Select Metric for Chart

Discounted Cash Flow Forecasts for 2023

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

35.38M

No peer data available for comparison.

Revenue Growth Rate

77.78%

No peer data available for comparison.

EBITDA

19.81M

No peer data available for comparison.

EBITDA Margin

56.00%

No peer data available for comparison.

EBIT

-3.60M

No peer data available for comparison.

EBIT Margin

-10.17%

No peer data available for comparison.

Depreciation

23.41M

No peer data available for comparison.

Total Cash

29.02M

No peer data available for comparison.

Cash as Percentage of Revenue

82.01%

No peer data available for comparison.

Receivables

2.86M

No peer data available for comparison.

Receivables as Percentage of Revenue

8.07%

No peer data available for comparison.

Inventories

307.24K

No peer data available for comparison.

Inventories as Percentage of Revenue

0.87%

No peer data available for comparison.

Accounts Payable

838.32K

No peer data available for comparison.

Payables as Percentage of Revenue

2.37%

No peer data available for comparison.

Capital Expenditure

-5.45M

No peer data available for comparison.

CapEx as Percentage of Revenue

-15.40%

No peer data available for comparison.

Weighted Average Cost of Capital (WACC)

4.67%

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

-3.60M

No peer data available for comparison.

Unlevered Free Cash Flow

18.16M

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

81.06M

No peer data available for comparison.

Net Debt

7.29M

No peer data available for comparison.

Equity Value

73.77M

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 2023

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

35.38M

No peer data available for comparison.

Revenue Growth Rate

77.78%

No peer data available for comparison.

EBITDA

19.81M

No peer data available for comparison.

EBITDA Margin

56.00%

No peer data available for comparison.

EBIT

-3.60M

No peer data available for comparison.

EBIT Margin

-10.17%

No peer data available for comparison.

Depreciation

23.41M

No peer data available for comparison.

Total Cash

29.02M

No peer data available for comparison.

Cash as Percentage of Revenue

82.01%

No peer data available for comparison.

Receivables

2.86M

No peer data available for comparison.

Receivables as Percentage of Revenue

8.07%

No peer data available for comparison.

Inventories

307.24K

No peer data available for comparison.

Inventories as Percentage of Revenue

0.87%

No peer data available for comparison.

Accounts Payable

838.32K

No peer data available for comparison.

Payables as Percentage of Revenue

2.37%

No peer data available for comparison.

Capital Expenditure

-5.45M

No peer data available for comparison.

CapEx as Percentage of Revenue

-15.40%

No peer data available for comparison.

Weighted Average Cost of Capital (WACC)

4.67%

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

-3.60M

No peer data available for comparison.

Unlevered Free Cash Flow

18.16M

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

81.06M

No peer data available for comparison.

Net Debt

7.29M

No peer data available for comparison.

Equity Value

73.77M

No peer data available for comparison.

Equity Value Per Share

2.89

No peer data available for comparison.

Select Metric for Chart