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。
EKTR3
6.7%
LIGT3
-4.3%
ENELAM
1.3%
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
Luz Del Sur
BVL:LUSURC1
秘魯 / 公用事業 / 電力公用事業
貨幣
S/.
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
13.37
PEN
公允價值
14.71
PEN
Metrics
Range
Conclusion
Discount Rate
15.3% - 14.2%
14.8%
Terminal EBITDA Multiple
8.9x - 10.9x
9.9x
Fair Value
S/. 12.63 - S/. 16.87
S/. 14.71
Upside
-5.5% - 26.2%
10.0%
2.0%
Revenue 5y CAGR
31.4%
5y Avg EBITDA Margin
1.2%
Unlevered FCF 5y CAGR
5-Year DCF Model: EBITDA Exit
分享
儲存
股價
13.37
PEN
公允價值
14.71
PEN
看漲
10.0%
Revenue and EBITDA
CapEx
Working Capital
D&A
Tax Rate
Discount Rate
Terminal Value
Select Revenue and EBITDA Forecast
(PEN in millions)
Input Projections
Fiscal Years Ending
Dec-24
Dec-25
Dec-26
Dec-27
Dec-28
Dec-29
Revenue
4,650
4,743
4,838
4,935
5,033
5,134
% Growth
3.7%
2.0%
2.0%
2.0%
2.0%
2.0%
EBITDA
1,506
1,488
1,517
1,548
1,579
1,610
% of Revenue
32.4%
31.4%
31.4%
31.4%
31.4%
31.4%
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
(PEN in millions)
Dec-25
Dec-26
Dec-27
Dec-28
Dec-29
EBITDA
1,488
1,517
1,548
1,579
1,610
Other Income / (Exp)
0
0
0
0
0
D&A
(201)
(205)
(210)
(214)
(218)
EBIT
1,286
1,312
1,338
1,365
1,392
Pro forma Taxes
(386)
(394)
(401)
(409)
(418)
NOPAT
896
900
918
937
955
975
Capital Expenditures
(398)
(393)
(400)
(408)
(417)
(425)
NWC Investment
(1)
(1)
(1)
(1)
(1)
(1)
(+) D&A
226
201
205
210
214
218
Free Cash Flow
724
708
723
737
752
767
% Growth
-2%
2%
2%
2%
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