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。
NUO
-4.2%
NGLB
-3.6%
9ZY
-3.4%
HK
前往
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
ArcelorMittal SA
BATS-CHIXE:MTSE
盧森堡 / 材料 / 金屬和採礦
貨幣
€
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
盈利能力價值
股價
26.57
EUR
公允價值
33.07
EUR
Metrics
Range
Conclusion
Adjusted Earnings
2.27 B - 11.843 B
2.97 B
Discount Rate
12.0% - 10.0%
11.0%
Fair Value
€24.58 - €129.06
€33.07
Upside
-7.6% - 385.4%
24.4%
5.9%
Normalized EBIT Margin
4.6%
Normalized CapEx as % of Revenue
16.0%
Normalized Tax Rate
Earnings Power Value
分享
儲存
股價
26.57
EUR
公允價值
33.07
EUR
看漲
24.4%
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
(USD in millions)
FY-4
FY-3
FY-2
FY-1
FY
LTM
Revenue
53,270
76,571
79,844
68,275
62,441
62,441
Adjusted EBITDA Build-up
EBT, Incl. Unusual Items
1,088
18,025
11,255
1,260
2,915
2,915
(+) Net Interest Expense
421
278
213
145
110
110
(+) Other Non Operating Exp.
(22)
(1,845)
(1,247)
(713)
83
83
(+) D&A
2,960
2,523
2,580
2,440
2,405
2,405
(+) Non-recurring Items
811
167
433
2,447
116
116
Adjusted EBITDA
5,258
19,148
13,234
5,579
5,629
5,629
(-) D&A
(2,960)
(2,523)
(2,580)
(2,440)
(2,405)
(2,405)
Adjusted EBIT
2,298
16,625
10,654
3,139
3,224
3,224
% of Revenue
4.3%
21.7%
13.3%
4.6%
5.2%
5.2%
Low
Median
High
Adjusted EBIT Margin
4.3%
5.2%
21.7%
支援算式
Equity Waterfall
Equity Waterfall
Model
(USD in millions)
Low
Mid
High
Market
Enterprise Value
18,914
27,002
118,431
20,833
(+) Cash & Short Term Investments
6,400
6,400
6,400
6,400
(+) Investments & Other
11,719
11,719
11,719
11,719
(-) Debt
(11,563)
(11,563)
(11,563)
(11,563)
(-) Other Liabilities
(2,063)
(2,063)
(2,063)
(2,063)
(-) Preferred Stock
0
0
0
0
(-) Other
0
0
0
0
Value of Common Equity
23,407
31,495
122,924
25,326
(/) Shares Outstanding
880.4
880.4
880.4
880.4
Implied Stock Price (USD)
26.59
35.77
139.63
28.77
FX Rate: USD/EUR
1.08
1.08
1.08
1.08
Implied Stock Price (EUR)
24.58
33.07
129.06
26.59
Upside / (Downside)
-7.58%
24.36%
385.36%
Stock Price
26.59
Stock Price Close
26.59
Restatment Type
Original
Reporting Currency
USD
Trading Currency
EUR
FX Rate: USD/EUR
1.08
Market Cap
22,380.1
Shares Outstanding
768.5
Share Exchange Ratio
1.1
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