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
獲取50%折扣優惠
登入
觀察名單
觀點
ProPicks AI
篩選器
數據瀏覽
圖表
已儲存工作
WarrenAI
收起
Ar Pest & Vet
ASE:MBED
約旦 / 材料 / 化學品
加入觀察名單
貨幣
د.أ
綜觀
新聞
股息
財報
模型
財務狀況
比較
穩健度
圖表
10 年 DCF 增長退出價
股價
2.80
JOD
公允價值
5.51
JOD
Metrics
Range
Conclusion
Discount Rate
8.5% - 7.5%
8.0%
Perpetuity Growth Rate
0.0% - 0.5%
0.0%
Fair Value
د.أ 5.13 - د.أ 6.23
د.أ 5.51
Upside
84.4% - 124.1%
98.2%
3.7%
Revenue 10y CAGR
26.1%
10y Avg EBITDA Margin
NM
Unlevered FCF 10y CAGR
10-Year DCF Model: Gordon Growth Exit
分享
儲存
股價
2.80
JOD
公允價值
5.51
JOD
看漲
98.2%
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
36
40
43
45
46
47
47
48
49
50
51
% Growth
19.3%
12.5%
7.5%
3.5%
2.0%
2.0%
2.0%
2.0%
2.0%
2.0%
2.0%
EBITDA
8
10
11
12
12
12
12
13
13
13
13
% of Revenue
22.8%
25.2%
26.2%
26.2%
26.2%
26.2%
26.2%
26.2%
26.2%
26.2%
26.2%
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
Terminal
EBITDA
10
11
12
12
12
12
13
13
13
13
13
Other Income / (Exp)
0
0
0
0
0
0
0
0
0
0
0
D&A
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(3)
EBIT
9
11
11
11
11
12
12
12
12
13
10
Pro forma Taxes
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
NOPAT
7
9
10
10
10
11
11
11
11
11
12
9
Capital Expenditures
(3)
(3)
(3)
(4)
(4)
(4)
(4)
(4)
(4)
(4)
(4)
(4)
NWC Investment
(5)
(4)
(3)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
0
(+) D&A
1
1
1
1
1
1
1
1
1
1
1
3
Free Cash Flow
(1)
2
4
6
7
7
7
7
7
8
8
9
% Growth
NM
101%
37%
12%
2%
4%
3%
3%
3%
3%
14%
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