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。
355
37.6%
OPB
6.7%
5LIA
4.6%
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
Societatea Energetica Electrica SA
BVB:EL
羅馬尼亞 / 公用事業 / 電力公用事業
貨幣
lei
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
10 年 DCF EBITDA 退出價
股價
12.66
RON
公允價值
22.96
RON
Metrics
Range
Conclusion
Discount Rate
11.3% - 10.3%
10.8%
Terminal EBITDA Multiple
4.7x - 6.7x
5.7x
Fair Value
lei 19.61 - lei 26.58
lei 22.96
Upside
54.2% - 108.9%
80.5%
-0.6%
Revenue 10y CAGR
22.3%
10y Avg EBITDA Margin
NM
Unlevered FCF 10y CAGR
10-Year DCF Model: EBITDA Exit
分享
儲存
股價
12.66
RON
公允價值
22.96
RON
看漲
80.5%
Revenue and EBITDA
CapEx
Working Capital
D&A
Tax Rate
Discount Rate
Terminal Value
Select Revenue and EBITDA Forecast
(RON 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
10,776
10,432
10,615
9,772
9,966
10,151
10,151
10,151
10,151
10,151
10,151
% Growth
-18.1%
-3.2%
1.8%
-7.9%
2.0%
1.9%
0.0%
0.0%
0.0%
0.0%
0.0%
EBITDA
1,344
2,387
2,651
1,867
2,085
2,284
2,284
2,284
2,284
2,284
2,284
% of Revenue
12.5%
22.9%
25.0%
19.1%
20.9%
22.5%
22.5%
22.5%
22.5%
22.5%
22.5%
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
(RON in millions)
Dec-25
Dec-26
Dec-27
Dec-28
Dec-29
Dec-30
Dec-31
Dec-32
Dec-33
Dec-34
EBITDA
2,387
2,651
1,867
2,085
2,284
2,284
2,284
2,284
2,284
2,284
Other Income / (Exp)
0
0
0
0
0
0
0
0
0
0
D&A
(1,089)
(1,122)
(1,112)
(1,149)
(1,185)
(1,185)
(1,185)
(1,185)
(1,185)
(1,185)
EBIT
1,298
1,529
755
936
1,099
1,099
1,099
1,099
1,099
1,099
Pro forma Taxes
(208)
(245)
(121)
(150)
(176)
(176)
(176)
(176)
(176)
(176)
NOPAT
638
1,090
1,284
634
786
923
923
923
923
923
923
Capital Expenditures
#NUM!
(906)
(933)
(959)
(968)
(986)
(971)
(971)
(971)
(971)
(971)
NWC Investment
532
77
(41)
189
(43)
(41)
0
0
0
0
0
(+) D&A
584
1,089
1,122
1,112
1,149
1,185
1,185
1,185
1,185
1,185
1,185
Free Cash Flow
#NUM!
1,350
1,432
976
924
1,081
1,137
1,137
1,137
1,137
1,137
% Growth
NM
6%
-32%
-5%
17%
5%
0%
0%
0%
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