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。
CESSA
34.5%
STENO
-9.1%
ZEAL
-4.6%
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
WarrenAI
收起
Alk Abello
CPSE:ALKB
丹麥 / 保健 / 製藥
加入觀察名單
貨幣
kr
綜觀
股息
財報
模型
財務狀況
比較
穩健度
圖表
10 年 DCF 收入退出價
股價
148.60
DKK
公允價值
145.99
DKK
Metrics
Range
Conclusion
Discount Rate
8.5% - 7.5%
8.0%
Terminal Revenue Multiple
5.1x - 5.6x
5.4x
Fair Value
kr135.50 - kr157.21
kr145.99
Upside
-8.8% - 5.8%
-1.8%
5.0%
Revenue 10y CAGR
29.9%
10y Avg EBITDA Margin
12.2%
Unlevered FCF 10y CAGR
10-Year DCF Model: Revenue Exit
分享
儲存
股價
148.60
DKK
公允價值
145.99
DKK
看漲
-1.8%
Revenue and EBITDA
CapEx
Working Capital
D&A
Tax Rate
Discount Rate
Terminal Value
Select Revenue and EBITDA Forecast
(DKK 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
5,537
6,202
6,984
7,771
9,416
9,043
9,043
9,043
9,043
9,043
9,043
% Growth
14.8%
12.0%
12.6%
11.3%
21.2%
-4.0%
0.0%
0.0%
0.0%
0.0%
0.0%
EBITDA
1,280
1,866
2,087
2,356
2,896
2,684
2,684
2,684
2,684
2,684
2,684
% of Revenue
23.1%
30.1%
29.9%
30.3%
30.8%
29.7%
29.7%
29.7%
29.7%
29.7%
29.7%
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
Dec-25
Dec-26
Dec-27
Dec-28
Dec-29
Dec-30
Dec-31
Dec-32
Dec-33
Dec-34
EBITDA
1,866
2,087
2,356
2,896
2,684
2,684
2,684
2,684
2,684
2,684
Other Income / (Exp)
0
0
0
0
0
0
0
0
0
0
D&A
(308)
(337)
(381)
(521)
(228)
(228)
(228)
(228)
(228)
(228)
EBIT
1,558
1,750
1,975
2,375
2,456
2,456
2,456
2,456
2,456
2,456
Pro forma Taxes
(374)
(420)
(474)
(570)
(589)
(589)
(589)
(589)
(589)
(589)
NOPAT
834
1,184
1,330
1,501
1,805
1,867
1,867
1,867
1,867
1,867
1,867
Capital Expenditures
(260)
(405)
(473)
(501)
(706)
(372)
(372)
(372)
(372)
(372)
(372)
NWC Investment
(211)
(197)
(232)
(233)
(488)
111
0
0
0
0
0
(+) D&A
183
308
337
381
521
228
228
228
228
228
228
Free Cash Flow
545
890
962
1,148
1,132
1,833
1,723
1,723
1,723
1,723
1,723
% Growth
8%
19%
-1%
62%
-6%
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