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。
TKUG.F
-5.6%
KUO1
3.0%
PAE
2.2%
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
AB Volvo (publ)
BIT:1VOLVB
瑞典 / 工業 / 機械
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
10 年 DCF EBITDA 退出價
股價
22.63
EUR
公允價值
32.47
EUR
Metrics
Range
Conclusion
Discount Rate
10.3% - 9.3%
9.8%
Terminal EBITDA Multiple
8.4x - 10.4x
9.4x
Fair Value
€29.10 - €36.10
€32.47
Upside
29.3% - 60.4%
44.3%
2.1%
Revenue 10y CAGR
18.1%
10y Avg EBITDA Margin
4.6%
Unlevered FCF 10y CAGR
10-Year DCF Model: EBITDA Exit
分享
儲存
股價
22.63
EUR
公允價值
32.47
EUR
看漲
44.3%
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
526,816
527,860
551,371
565,173
575,628
587,140
598,883
610,861
623,078
635,539
648,250
% Growth
-4.6%
0.2%
4.5%
2.5%
1.8%
2.0%
2.0%
2.0%
2.0%
2.0%
2.0%
EBITDA
74,853
86,588
92,279
96,819
103,919
109,797
111,993
114,233
116,517
118,848
121,225
% of Revenue
14.2%
16.4%
16.7%
17.1%
18.1%
18.7%
18.7%
18.7%
18.7%
18.7%
18.7%
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
(SEK in millions)
Dec-25
Dec-26
Dec-27
Dec-28
Dec-29
Dec-30
Dec-31
Dec-32
Dec-33
Dec-34
EBITDA
86,588
92,279
96,819
103,919
109,797
111,993
114,233
116,517
118,848
121,225
Other Income / (Exp)
0
0
0
0
0
0
0
0
0
0
D&A
(22,180)
(22,289)
(23,802)
(29,087)
(33,469)
(34,138)
(34,821)
(35,517)
(36,228)
(36,952)
EBIT
64,408
69,990
73,017
74,832
76,328
77,855
79,412
81,000
82,620
84,273
Pro forma Taxes
(15,458)
(16,798)
(17,524)
(17,960)
(18,319)
(18,685)
(19,059)
(19,440)
(19,829)
(20,225)
NOPAT
51,633
48,950
53,192
55,493
56,872
58,009
59,170
60,353
61,560
62,791
64,047
Capital Expenditures
(13,892)
(20,649)
(21,024)
(23,716)
(21,829)
(22,403)
(22,649)
(22,294)
(22,449)
(22,464)
(22,402)
NWC Investment
4,231
(174)
(3,911)
(2,296)
(1,739)
(1,915)
(1,953)
(1,993)
(2,032)
(2,073)
(2,115)
(+) D&A
6,915
22,180
22,289
23,802
29,087
33,469
34,138
34,821
35,517
36,228
36,952
Free Cash Flow
48,887
50,308
50,546
53,283
62,391
67,160
68,705
70,887
72,596
74,482
76,482
% Growth
3%
0%
5%
17%
8%
2%
3%
2%
3%
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