載入錯誤
看來載入頁面時發生了錯誤.
重新載入
我們的團隊已收到通知，但若此問題持續，請透過
電郵支援widget工具
聯絡我們。
HK
前往
勁減45%
登入
觀察名單
觀點
ProPicks AI
篩選器
數據瀏覽
圖表
已儲存工作
收起
Jor Electric P
ASE:JOEP
約旦 / 公用事業 / 電力公用事業
加入觀察名單
貨幣
د.أ
綜觀
股息
財報
模型
財務狀況
比較
穩健度
圖表
10 年 DCF EBITDA 退出價
股價
2.37
JOD
公允價值
1.69
JOD
Metrics
Range
Conclusion
Discount Rate
11.8% - 10.8%
11.3%
Terminal EBITDA Multiple
7.6x - 9.6x
8.6x
Fair Value
د.أ 1.07 - د.أ 2.36
د.أ 1.69
Upside
-54.3% - 0.5%
-27.9%
2.1%
Revenue 10y CAGR
8.5%
10y Avg EBITDA Margin
NM
Unlevered FCF 10y CAGR
10-Year DCF Model: EBITDA Exit
分享
儲存
股價
2.37
JOD
公允價值
1.69
JOD
看漲
-27.9%
Revenue and EBITDA
CapEx
Working Capital
D&A
Tax Rate
Discount Rate
Terminal Value
Select Revenue and EBITDA Forecast
(JOD in millions)
Input Projections
Fiscal Years Ending
Dec-24
Dec-25
Dec-26
Dec-27
Dec-28
Dec-29
Dec-30
Dec-31
Dec-32
Dec-33
Dec-34
Revenue
1,067
1,105
1,127
1,149
1,172
1,196
1,220
1,244
1,269
1,294
1,320
% Growth
5.2%
3.5%
2.0%
2.0%
2.0%
2.0%
2.0%
2.0%
2.0%
2.0%
2.0%
EBITDA
106
94
95
97
99
101
103
105
107
110
112
% of Revenue
9.9%
8.5%
8.5%
8.5%
8.5%
8.5%
8.5%
8.5%
8.5%
8.5%
8.5%
支援算式
Calculation of Free Cash Flow
Discounting Periods
Discounting Factors
Calculation of Enterprise Value
Equity Waterfall
Historical Financials
Current Trading Multiples
Calculation of Free Cash Flow
Projected Unlevered Cash Flow
(JOD in millions)
Dec-25
Dec-26
Dec-27
Dec-28
Dec-29
Dec-30
Dec-31
Dec-32
Dec-33
Dec-34
EBITDA
94
95
97
99
101
103
105
107
110
112
Other Income / (Exp)
0
0
0
0
0
0
0
0
0
0
D&A
(34)
(34)
(35)
(36)
(36)
(37)
(38)
(39)
(39)
(40)
EBIT
60
61
62
64
65
66
67
69
70
72
Pro forma Taxes
(17)
(18)
(18)
(18)
(19)
(19)
(20)
(20)
(20)
(21)
NOPAT
52
43
43
44
45
46
47
48
49
50
51
Capital Expenditures
#NUM!
(40)
(41)
(42)
(43)
(43)
(43)
(43)
(43)
(43)
(43)
NWC Investment
(2)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(+) D&A
33
34
34
35
36
36
37
38
39
39
40
Free Cash Flow
#NUM!
35
36
37
38
38
41
42
44
46
47
% Growth
NM
4%
2%
2%
2%
6%
3%
4%
4%
4%
版權所有。
使用條款
繁體中文
English (UK)
English (India)
English (Canada)
English (Australia)
English (South Africa)
English (Philippines)
Deutsch
Español (España)
Español (México)
Français
Italiano
Nederlands
Português (Portugal)
Polski
Português (Brasil)
Русский
Türkçe
Ελληνικά
Svenska
Suomi
日本語
한국어
简体中文
Bahasa Indonesia
Bahasa Melayu
ไทย
Tiếng Việt
हिंदी