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。
NWL
-6.3%
B3SA3
-5.3%
IFL
-5.3%
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
澳洲证交所有限公司
ASX:ASX
澳洲 / 財務狀況 / 資本市場
貨幣
A$
加入觀察名單
綜觀
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
63.47
AUD
公允價值
64.33
AUD
Metrics
Range
Conclusion
Discount Rate
8.8% - 7.8%
8.3%
Perpetuity Growth Rate
2.8% - 3.8%
3.3%
Fair Value
A$55.95 - A$76.81
A$64.33
Upside
-11.8% - 21.0%
1.4%
-1.1%
Revenue 10y CAGR
73.3%
10y Avg EBITDA Margin
0.3%
Unlevered FCF 10y CAGR
10-Year DCF Model: Gordon Growth Exit
分享
儲存
股價
63.47
AUD
公允價值
64.33
AUD
看漲
1.4%
Revenue and EBITDA
CapEx
Working Capital
D&A
Tax Rate
Discount Rate
Terminal Value
Select Revenue and EBITDA Forecast
(AUD in millions)
Input Projections
Fiscal Years Ending
Jun-24
Jun-25
Jun-26
Jun-27
Jun-28
Jun-29
Jun-30
Jun-31
Jun-32
Jun-33
Jun-34
Revenue
1,581
1,094
1,144
1,201
1,259
1,284
1,310
1,336
1,363
1,390
1,418
% Growth
12.6%
-30.8%
4.5%
5.0%
4.8%
2.0%
2.0%
2.0%
2.0%
2.0%
2.0%
EBITDA
1,156
680
711
756
764
1,090
1,048
1,069
1,090
1,112
1,135
% of Revenue
73.1%
62.1%
62.2%
63.0%
60.6%
84.9%
80.0%
80.0%
80.0%
80.0%
80.0%
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
(AUD in millions)
Jun-25
Jun-26
Jun-27
Jun-28
Jun-29
Jun-30
Jun-31
Jun-32
Jun-33
Jun-34
Terminal
EBITDA
680
711
756
764
1,090
1,048
1,069
1,090
1,112
1,135
1,135
Other Income / (Exp)
0
0
0
0
0
0
0
0
0
0
0
D&A
(48)
(62)
(81)
(62)
(61)
(62)
(63)
(65)
(66)
(67)
(69)
EBIT
632
649
675
702
1,029
986
1,006
1,026
1,046
1,067
1,065
Pro forma Taxes
(190)
(195)
(203)
(210)
(309)
(296)
(302)
(308)
(314)
(320)
(320)
NOPAT
801
443
454
473
491
720
690
704
718
732
747
746
Capital Expenditures
(138)
(170)
(178)
(170)
(158)
(71)
(72)
(74)
(72)
(73)
(73)
(73)
NWC Investment
57
(157)
16
19
19
8
8
8
9
9
9
15
(+) D&A
11
48
62
81
62
61
62
63
65
66
67
69
Free Cash Flow
732
163
354
403
414
718
688
702
719
734
750
757
% Growth
-78%
118%
14%
3%
74%
-4%
2%
2%
2%
2%
1%
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