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。
UCL
10.4%
509486
-5.5%
CLSL
-4.2%
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
Bhaskar Agro Chemicals Ltd
BSE:524534
印度 / 材料 / 化學品
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
5 年 DCF EBITDA 退出價
股價
77.85
INR
公允價值
114.76
INR
Metrics
Range
Conclusion
Discount Rate
10.3% - 9.3%
9.8%
Terminal EBITDA Multiple
6.7x - 8.7x
7.7x
Fair Value
₹98.65 - ₹131.44
₹114.76
Upside
27.4% - 69.7%
48.2%
5.4%
Revenue 5y CAGR
12.1%
5y Avg EBITDA Margin
24.2%
Unlevered FCF 5y CAGR
5-Year DCF Model: EBITDA Exit
分享
儲存
股價
77.85
INR
公允價值
114.76
INR
看漲
48.2%
Revenue and EBITDA
CapEx
Working Capital
D&A
Tax Rate
Discount Rate
Terminal Value
Select Revenue and EBITDA Forecast
(INR in millions)
Input Projections
Fiscal Years Ending
Mar-24
Mar-25
Mar-26
Mar-27
Mar-28
Mar-29
Revenue
666
750
806
834
851
868
% Growth
20.6%
12.5%
7.5%
3.5%
2.0%
2.0%
EBITDA
60
84
99
102
104
106
% of Revenue
9.1%
11.3%
12.3%
12.3%
12.3%
12.3%
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
(INR in millions)
Mar-25
Mar-26
Mar-27
Mar-28
Mar-29
EBITDA
84
99
102
104
106
Other Income / (Exp)
0
0
0
0
0
D&A
(16)
(17)
(18)
(18)
(19)
EBIT
68
81
84
86
88
Pro forma Taxes
(14)
(16)
(17)
(17)
(18)
NOPAT
36
55
65
67
69
70
Capital Expenditures
(18)
(20)
(23)
(23)
(24)
(24)
NWC Investment
(13)
(9)
(6)
(3)
(2)
(2)
(+) D&A
16
16
17
18
18
19
Free Cash Flow
21
42
54
59
61
63
% Growth
96%
29%
10%
4%
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