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
Modern Times Group MTG AB B
BATS-CHIXE:MTGBS
瑞典 / 通訊服務 / 娛樂
加入觀察名單
貨幣
kr
綜觀
股息
財報
模型
財務狀況
比較
穩健度
圖表
10 年 DCF 收入退出價
股價
110.55
SEK
公允價值
163.40
SEK
Metrics
Range
Conclusion
Discount Rate
10.5% - 9.5%
10.0%
Terminal Revenue Multiple
1.7x - 1.9x
1.8x
Fair Value
kr155.07 - kr172.26
kr163.40
Upside
40.2% - 55.7%
47.7%
9.5%
Revenue 10y CAGR
25.1%
10y Avg EBITDA Margin
9.7%
Unlevered FCF 10y CAGR
10-Year DCF Model: Revenue Exit
分享
儲存
股價
110.55
SEK
公允價值
163.40
SEK
看漲
47.7%
Revenue and EBITDA
CapEx
Working Capital
D&A
Tax Rate
Discount Rate
Terminal Value
Select Revenue and EBITDA Forecast
(SEK 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
6,015
11,804
12,470
12,980
13,240
13,505
13,775
14,050
14,331
14,618
14,910
% Growth
3.2%
96.2%
5.6%
4.1%
2.0%
2.0%
2.0%
2.0%
2.0%
2.0%
2.0%
EBITDA
1,428
2,768
3,135
3,278
3,343
3,410
3,478
3,548
3,619
3,691
3,765
% of Revenue
23.7%
23.5%
25.1%
25.3%
25.3%
25.3%
25.3%
25.3%
25.3%
25.3%
25.3%
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
Dec-25
Dec-26
Dec-27
Dec-28
Dec-29
Dec-30
Dec-31
Dec-32
Dec-33
Dec-34
EBITDA
2,768
3,135
3,278
3,343
3,410
3,478
3,548
3,619
3,691
3,765
Other Income / (Exp)
0
0
0
0
0
0
0
0
0
0
D&A
(1,505)
(1,305)
(1,393)
(1,420)
(1,449)
(1,478)
(1,507)
(1,537)
(1,568)
(1,600)
EBIT
1,263
1,830
1,885
1,923
1,961
2,000
2,040
2,081
2,123
2,165
Pro forma Taxes
(392)
(567)
(584)
(596)
(608)
(620)
(633)
(645)
(658)
(671)
NOPAT
613
871
1,263
1,301
1,327
1,353
1,380
1,408
1,436
1,465
1,494
Capital Expenditures
(98)
(326)
(378)
(380)
(388)
(395)
(388)
(390)
(391)
(390)
(390)
NWC Investment
44
1,362
157
120
61
62
64
65
66
67
69
(+) D&A
540
1,505
1,305
1,393
1,420
1,449
1,478
1,507
1,537
1,568
1,600
Free Cash Flow
1,098
3,413
2,346
2,433
2,421
2,469
2,534
2,590
2,649
2,711
2,772
% Growth
-31%
4%
-1%
2%
3%
2%
2%
2%
2%
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