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。
OEC
-10.5%
RTX
5.5%
A221840
4.5%
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
WarrenAI
收起
Electro Optic Systems Holdings
ASX:EOS
澳洲 / 工業 / 航空、太空及國防
加入觀察名單
貨幣
A$
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
1.19
AUD
公允價值
1.67
AUD
Metrics
Range
Conclusion
Discount Rate
10.8% - 9.8%
10.3%
Perpetuity Growth Rate
0.0% - 0.5%
0.0%
Fair Value
A$1.58 - A$1.83
A$1.67
Upside
34.8% - 55.4%
42.4%
5.4%
Revenue 10y CAGR
13.3%
10y Avg EBITDA Margin
NM
Unlevered FCF 10y CAGR
10-Year DCF Model: Gordon Growth Exit
分享
儲存
股價
1.19
AUD
公允價值
1.67
AUD
看漲
42.4%
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
Dec-24
Dec-25
Dec-26
Dec-27
Dec-28
Dec-29
Dec-30
Dec-31
Dec-32
Dec-33
Dec-34
Revenue
177
159
220
247
253
268
277
283
288
294
300
% Growth
9.0%
-9.9%
38.3%
12.1%
2.4%
6.1%
3.5%
2.0%
2.0%
2.0%
2.0%
EBITDA
-21
-18
17
20
44
50
51
52
53
55
56
% of Revenue
-12.0%
-11.6%
7.5%
8.2%
17.5%
18.5%
18.5%
18.5%
18.5%
18.5%
18.5%
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
(AUD in millions)
Dec-25
Dec-26
Dec-27
Dec-28
Dec-29
Dec-30
Dec-31
Dec-32
Dec-33
Dec-34
Terminal
EBITDA
(18)
17
20
44
50
51
52
53
55
56
56
Other Income / (Exp)
0
0
0
0
0
0
0
0
0
0
0
D&A
(9)
(13)
(8)
(37)
(41)
(42)
(43)
(44)
(45)
(46)
(7)
EBIT
(28)
4
12
8
9
9
9
9
10
10
49
Pro forma Taxes
0
(0)
(2)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(7)
NOPAT
(23)
(28)
3
10
7
8
8
8
8
8
8
42
Capital Expenditures
(6)
(6)
(9)
(7)
(8)
(7)
(7)
(7)
(7)
(7)
(7)
(7)
NWC Investment
(11)
13
(45)
(20)
(4)
(11)
(7)
(4)
(4)
(4)
(4)
0
(+) D&A
6
9
13
8
37
41
42
43
44
45
46
7
Free Cash Flow
(34)
(12)
(38)
(8)
31
30
36
40
41
42
43
41
% Growth
NM
NM
NM
NM
-4%
20%
11%
3%
2%
2%
-3%
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