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。
1ABI
-2.4%
7SN
-1.8%
RBREW
-1.4%
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
Harboes Bryggeri
CPSE:HARBB
丹麥 / 必需消費品 / 飲品
貨幣
kr
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
197.00
DKK
公允價值
88.91
DKK
Metrics
Range
Conclusion
Discount Rate
9.8% - 8.8%
9.3%
Perpetuity Growth Rate
6.3% - 7.3%
6.8%
Fair Value
kr58.63 - kr159.41
kr88.91
Upside
-70.2% - -19.1%
-54.9%
3.4%
Revenue 5y CAGR
8.0%
5y Avg EBITDA Margin
NM
Unlevered FCF 5y CAGR
5-Year DCF Model: Gordon Growth Exit
分享
儲存
股價
197.00
DKK
公允價值
88.91
DKK
看漲
-54.9%
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
Apr-24
Apr-25
Apr-26
Apr-27
Apr-28
Apr-29
Revenue
1,817
1,953
2,022
2,062
2,103
2,145
% Growth
12.1%
7.5%
3.5%
2.0%
2.0%
2.0%
EBITDA
157
157
162
166
169
172
% of Revenue
8.6%
8.0%
8.0%
8.0%
8.0%
8.0%
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
(DKK in millions)
Apr-25
Apr-26
Apr-27
Apr-28
Apr-29
Terminal
EBITDA
157
162
166
169
172
172
Other Income / (Exp)
0
0
0
0
0
0
D&A
(98)
(101)
(103)
(105)
(107)
(113)
EBIT
59
61
62
64
65
59
Pro forma Taxes
(20)
(20)
(21)
(21)
(21)
(20)
NOPAT
51
40
41
42
43
44
40
Capital Expenditures
(129)
(105)
(109)
(114)
(117)
(119)
(119)
NWC Investment
(27)
(19)
(9)
(6)
(6)
(6)
(20)
(+) D&A
81
98
101
103
105
107
113
Free Cash Flow
(24)
14
24
25
26
26
14
% Growth
NM
75%
4%
2%
2%
-46%
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