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。
OVH
19.7%
DATA
-15.6%
NIII
14.8%
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
收起
Netcompany Group
CPSE:NETC
丹麥 / 資訊科技 / 資訊科技服務
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
10 年 DCF 增長退出價
股價
267.00
DKK
公允價值
360.43
DKK
Metrics
Range
Conclusion
Discount Rate
11.5% - 10.5%
11.0%
Perpetuity Growth Rate
2.0% - 3.0%
2.5%
Fair Value
kr325.81 - kr403.86
kr360.43
Upside
22.0% - 51.3%
35.0%
8.2%
Revenue 10y CAGR
21.7%
10y Avg EBITDA Margin
15.7%
Unlevered FCF 10y CAGR
10-Year DCF Model: Gordon Growth Exit
分享
儲存
股價
267.00
DKK
公允價值
360.43
DKK
看漲
35.0%
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
6,541
7,044
7,667
8,196
11,760
12,813
13,261
13,527
13,797
14,073
14,355
% Growth
7.6%
7.7%
8.8%
6.9%
43.5%
9.0%
3.5%
2.0%
2.0%
2.0%
2.0%
EBITDA
885
1,289
1,449
1,561
2,705
2,945
3,048
3,109
3,171
3,235
3,299
% of Revenue
13.5%
18.3%
18.9%
19.0%
23.0%
23.0%
23.0%
23.0%
23.0%
23.0%
23.0%
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)
Dec-25
Dec-26
Dec-27
Dec-28
Dec-29
Dec-30
Dec-31
Dec-32
Dec-33
Dec-34
Terminal
EBITDA
1,289
1,449
1,561
2,705
2,945
3,048
3,109
3,171
3,235
3,299
3,299
Other Income / (Exp)
0
0
0
0
0
0
0
0
0
0
0
D&A
(352)
(364)
(347)
(270)
(298)
(308)
(315)
(321)
(327)
(334)
(244)
EBIT
937
1,085
1,214
2,435
2,647
2,740
2,794
2,850
2,907
2,965
3,055
Pro forma Taxes
(234)
(271)
(304)
(609)
(662)
(685)
(699)
(713)
(727)
(741)
(764)
NOPAT
591
703
814
911
1,826
1,985
2,055
2,096
2,138
2,180
2,224
2,291
Capital Expenditures
(74)
(157)
(169)
(188)
(270)
(294)
(250)
(255)
(261)
(255)
(257)
(257)
NWC Investment
(90)
(97)
(121)
(102)
(690)
(204)
(87)
(51)
(52)
(53)
(55)
(70)
(+) D&A
96
352
364
347
270
298
308
315
321
327
334
244
Free Cash Flow
524
801
888
967
1,136
1,785
2,026
2,104
2,146
2,199
2,246
2,209
% Growth
53%
11%
9%
17%
57%
13%
4%
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