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
WarrenAI
收起
Fuchs Se Pref
BATS-CHIXE:FPE3D
德國 / 材料 / 化學品
加入觀察名單
貨幣
€
綜觀
股息
財報
模型
財務狀況
比較
穩健度
圖表
盈利能力價值
股價
43.42
EUR
公允價值
33.93
EUR
Metrics
Range
Conclusion
Adjusted Earnings
333.1 M - 465 M
412.2 M
Discount Rate
10.5% - 8.5%
9.5%
Fair Value
€25.03 - €42.57
€33.93
Upside
-37.8% - 5.8%
-15.7%
16.6%
Normalized EBIT Margin
2.4%
Normalized CapEx as % of Revenue
29.0%
Normalized Tax Rate
Earnings Power Value
分享
儲存
股價
43.42
EUR
公允價值
33.93
EUR
看漲
-15.7%
Adj EBIT Margin
Normalized EBIT Margin
Normalized Tax Rate
CapEx
Adj Earnings
Fair Value
Estimate Adjusted EBIT Margin
Fiscal Year Ending
LTM
Dec-20
Dec-21
Dec-22
Dec-23
Dec-24
Dec-24
(EUR in millions)
FY-4
FY-3
FY-2
FY-1
FY
LTM
Revenue
2,378
2,871
3,412
3,541
3,525
3,525
Adjusted EBITDA Build-up
EBT, Incl. Unusual Items
308
358
357
403
428
428
(+) Net Interest Expense
5
5
8
10
6
6
(+) Other Non Operating Exp.
(10)
(10)
(3)
(3)
(6)
(6)
(+) D&A
71
77
83
83
85
85
(+) Non-recurring Items
5
2
2
4
8
8
Adjusted EBITDA
379
432
447
497
521
521
(-) D&A
(71)
(77)
(83)
(83)
(85)
(85)
Adjusted EBIT
308
355
364
414
436
436
% of Revenue
13.0%
12.4%
10.7%
11.7%
12.4%
12.4%
Low
Median
High
Adjusted EBIT Margin
10.7%
12.4%
13.0%
支援算式
Equity Waterfall
Equity Waterfall
Model
(EUR in millions)
Low
Mid
High
Market
Enterprise Value
3,172
4,339
5,471
5,165
(+) Cash & Short Term Investments
153
153
153
153
(+) Investments & Other
68
68
68
68
(-) Debt
(112)
(112)
(112)
(112)
(-) Other Liabilities
(3)
(3)
(3)
(3)
(-) Preferred Stock
0
0
0
0
(-) Other
0
0
0
0
Value of Common Equity
3,278
4,445
5,577
5,271
(/) Shares Outstanding
131.0
131.0
131.0
131.0
Implied Stock Price (EUR)
25.03
33.93
42.57
40.24
FX Rate: EUR/EUR
1.00
1.00
1.00
1.00
Implied Stock Price (EUR)
25.03
33.93
42.57
40.24
Upside / (Downside)
-37.81%
-15.68%
5.80%
Stock Price
40.24
Stock Price Close
40.24
Restatment Type
Original
Reporting Currency
EUR
Trading Currency
EUR
FX Rate: EUR/EUR
1.00
Market Cap
5,048.1
Shares Outstanding
131.0
Share Exchange Ratio
1.0
Liquid Long-term Investments
0
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