Pantaflix AG (PAL.DE)

1.170.03 (-2.50%)

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

1.14 - 1.17

52-Week Range

1.10 - 1.60

Volume

14.0K / 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 2015

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

15.53M

Low: 14.55M | High: 15.91M

No previous data to compare.

Estimated EBITDA

-51.99K

Low: -53.27K | High: -48.71K

No previous data to compare.

Estimated EPS

-0.03

Low: -0.03 | High: -0.02

No previous data to compare.

Estimated Net Income

-692.53K

Low: -888.18K | High: -488.03K

No previous data to compare.

Estimated EBIT

-7.32M

Low: -7.50M | High: -6.86M

No previous data to compare.

Estimated SG&A Expense

3.39M

Low: 3.18M | High: 3.47M

No previous data to compare.

Select Metric for Chart

Discounted Cash Flow Forecasts for 2019

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

28.75M

No previous data to compare.

Revenue Growth Rate

No Data

No DCF data available for this metric in the selected year.

EBITDA

3.31M

No previous data to compare.

EBITDA Margin

11.53%

No previous data to compare.

EBIT

-8.55M

No previous data to compare.

EBIT Margin

-29.75%

No previous data to compare.

Depreciation

11.86M

No previous data to compare.

Total Cash

7.22M

No previous data to compare.

Cash as Percentage of Revenue

25.10%

No previous data to compare.

Receivables

4.99M

No previous data to compare.

Receivables as Percentage of Revenue

17.35%

No previous data to compare.

Inventories

1.39M

No previous data to compare.

Inventories as Percentage of Revenue

4.84%

No previous data to compare.

Accounts Payable

1.77M

No previous data to compare.

Payables as Percentage of Revenue

6.15%

No previous data to compare.

Capital Expenditure

-9.43M

No previous data to compare.

CapEx as Percentage of Revenue

-32.82%

No previous data to compare.

Weighted Average Cost of Capital (WACC)

4.46%

No previous data to compare.

Cost of Equity

5.38%

No previous data to compare.

Cost of Debt

4.09%

No previous data to compare.

Beta

0.27

No previous data to compare.

Diluted Shares Outstanding

25.57M

No previous data to compare.

Total Debt

36.31M

No previous data to compare.

Total Equity

30.17M

No previous data to compare.

Total Capital

66.48M

No previous data to compare.

Debt Weighting

54.62%

No previous data to compare.

Equity Weighting

45.38%

No previous data to compare.

EBIAT

-7.73M

No previous data to compare.

Unlevered Free Cash Flow

-9.91M

No previous data to compare.

Long-Term Growth Rate

2.00%

No previous data to compare.

Terminal Value

103.14M

No previous data to compare.

Enterprise Value

81.91M

No previous data to compare.

Net Debt

7.29M

No previous data to compare.

Equity Value

74.62M

No previous data to compare.

Equity Value Per Share

2.92

No previous data to compare.

Select Metric for Chart

Discounted Cash Flow Forecasts for 2019

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

28.75M

No previous data to compare.

Revenue Growth Rate

No Data

No DCF data available for this metric in the selected year.

EBITDA

3.31M

No previous data to compare.

EBITDA Margin

11.53%

No previous data to compare.

EBIT

-8.55M

No previous data to compare.

EBIT Margin

-29.75%

No previous data to compare.

Depreciation

11.86M

No previous data to compare.

Total Cash

7.22M

No previous data to compare.

Cash as Percentage of Revenue

25.10%

No previous data to compare.

Receivables

4.99M

No previous data to compare.

Receivables as Percentage of Revenue

17.35%

No previous data to compare.

Inventories

1.39M

No previous data to compare.

Inventories as Percentage of Revenue

4.84%

No previous data to compare.

Accounts Payable

1.77M

No previous data to compare.

Payables as Percentage of Revenue

6.15%

No previous data to compare.

Capital Expenditure

-9.43M

No previous data to compare.

CapEx as Percentage of Revenue

-32.82%

No previous data to compare.

Weighted Average Cost of Capital (WACC)

4.46%

No previous data to compare.

Cost of Equity

5.38%

No previous data to compare.

Cost of Debt

4.09%

No previous data to compare.

Beta

0.27

No previous data to compare.

Diluted Shares Outstanding

25.57M

No previous data to compare.

Total Debt

36.31M

No previous data to compare.

Total Equity

30.17M

No previous data to compare.

Total Capital

66.48M

No previous data to compare.

Debt Weighting

54.62%

No previous data to compare.

Equity Weighting

45.38%

No previous data to compare.

EBIAT

-7.73M

No previous data to compare.

Unlevered Free Cash Flow

-9.91M

No previous data to compare.

Long-Term Growth Rate

2.00%

No previous data to compare.

Terminal Value

103.14M

No previous data to compare.

Enterprise Value

81.91M

No previous data to compare.

Net Debt

7.29M

No previous data to compare.

Equity Value

74.62M

No previous data to compare.

Equity Value Per Share

2.92

No previous data to compare.

Select Metric for Chart