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
收起
Galactico Corporate Services Ltd
BSE:542802
印度 / 必需消費品 / 飲品
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 增長退出價
股價
2.53
INR
公允價值
2.89
INR
Metrics
Range
Conclusion
Discount Rate
9.0% - 8.0%
8.5%
Perpetuity Growth Rate
7.2% - 8.3%
7.8%
Fair Value
₹0.42 - ₹0
₹2.89
Upside
-83.7% - -100.0%
11.2%
0.0%
Revenue 5y CAGR
19.7%
5y Avg EBITDA Margin
-25.3%
Unlevered FCF 5y CAGR
5-Year DCF Model: Gordon Growth Exit
分享
儲存
股價
2.53
INR
公允價值
2.89
INR
看漲
11.2%
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
226
226
226
226
226
226
% Growth
-34.3%
0.0%
0.0%
0.0%
0.0%
0.0%
EBITDA
26
45
45
45
45
45
% of Revenue
11.4%
19.7%
19.7%
19.7%
19.7%
19.7%
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
(INR in millions)
Mar-25
Mar-26
Mar-27
Mar-28
Mar-29
Terminal
EBITDA
45
45
45
45
45
45
Other Income / (Exp)
0
0
0
0
0
0
D&A
(9)
(9)
(9)
(9)
(9)
(26)
EBIT
35
35
35
35
35
19
Pro forma Taxes
(8)
(8)
(8)
(8)
(8)
(4)
NOPAT
12
27
27
27
27
27
15
Capital Expenditures
(29)
(22)
(27)
(27)
(27)
(27)
(27)
NWC Investment
48
0
0
0
0
0
(7)
(+) D&A
10
9
9
9
9
9
26
Free Cash Flow
41
14
9
9
9
9
6
% Growth
-65%
-34%
0%
0%
0%
-36%
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