觀察名單觀點 ProPicks AI 篩選器數據瀏覽圖表已儲存工作 WarrenAI

Golden Pyramids Plaza

CASE:GPPL

埃及 / 非必需消費品 / 酒店、餐廳和休閒

綜觀

10 年 DCF 收入退出價

股價

1.00 USD

公允價值

0.50 USD

Metrics	Range	Conclusion
Discount Rate	10.3% - 9.3%	9.8%
Terminal Revenue Multiple	14.6x - 16.1x	15.3x
Fair Value	$0.40 - $0.60	$0.50
Upside	-60.2% - -40.0%	-50.4%

0.0%

Revenue 10y CAGR

64.1%

10y Avg EBITDA Margin

-10.2%

Unlevered FCF 10y CAGR

10-Year DCF Model: Revenue Exit

股價

1.00 USD

公允價值

0.50 USD

看漲

-50.4%

Revenue and EBITDA

CapEx

Working Capital

D&A

Tax Rate

Discount Rate

Terminal Value


Select Revenue and EBITDA Forecast

(USD in millions)		Input Projections
Fiscal Years Ending	Dec-23	Dec-24	Dec-25	Dec-26	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Dec-32	Dec-33

Revenue	91	91	91	91	91	91	91	91	91	91	91
% Growth	-14.5%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%

EBITDA	64	58	58	58	58	58	58	58	58	58	58
% of Revenue	70.2%	64.1%	64.1%	64.1%	64.1%	64.1%	64.1%	64.1%	64.1%	64.1%	64.1%

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
		Dec-24	Dec-25	Dec-26	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Dec-32	Dec-33

EBITDA		58	58	58	58	58	58	58	58	58	58
Other Income / (Exp)		0	0	0	0	0	0	0	0	0	0
D&A		(24)	(24)	(24)	(24)	(24)	(24)	(24)	(24)	(24)	(24)

EBIT		34	34	34	34	34	34	34	34	34	34
Pro forma Taxes		(8)	(8)	(8)	(8)	(8)	(8)	(8)	(8)	(8)	(8)
NOPAT	29	26	26	26	26	26	26	26	26	26	26

Capital Expenditures	(12)	(36)	(24)	(24)	(28)	(25)	(24)	(24)	(24)	(24)	(24)
NWC Investment	34	0	0	0	0	0	0	0	0	0	0
(+) D&A	26	24	24	24	24	24	24	24	24	24	24

Free Cash Flow	77	15	26	26	22	25	26	26	26	26	26
% Growth			77%	0%	-15%	11%	5%	0%	0%	0%	0%

載入錯誤

Golden Pyramids Plaza

CASE:GPPL

埃及 / 非必需消費品 / 酒店、餐廳和休閒

10 年 DCF 收入退出價