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。
KYSA
11.6%
ROF
5.4%
MPW
5.2%
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
Amadeus Fire AG
DB:AAD
德國 / 工業 / 專業服務
加入觀察名單
貨幣
€
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
74.60
EUR
公允價值
114.43
EUR
Metrics
Range
Conclusion
Discount Rate
10.5% - 9.5%
10.0%
Perpetuity Growth Rate
4.0% - 5.0%
4.5%
Fair Value
€101.82 - €132.46
€114.43
Upside
36.5% - 77.6%
53.4%
1.9%
Revenue 10y CAGR
15.0%
10y Avg EBITDA Margin
0.5%
Unlevered FCF 10y CAGR
10-Year DCF Model: Gordon Growth Exit
分享
儲存
股價
74.60
EUR
公允價值
114.43
EUR
看漲
53.4%
Revenue and EBITDA
CapEx
Working Capital
D&A
Tax Rate
Discount Rate
Terminal Value
Select Revenue and EBITDA Forecast
(EUR 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
437
403
420
432
457
477
486
496
506
516
526
% Growth
-1.2%
-7.8%
4.3%
2.7%
5.8%
4.4%
2.0%
2.0%
2.0%
2.0%
2.0%
EBITDA
63
67
75
80
70
65
66
68
69
70
72
% of Revenue
14.5%
16.6%
17.8%
18.5%
15.3%
13.6%
13.6%
13.6%
13.6%
13.6%
13.6%
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
(EUR in millions)
Dec-25
Dec-26
Dec-27
Dec-28
Dec-29
Dec-30
Dec-31
Dec-32
Dec-33
Dec-34
Terminal
EBITDA
67
75
80
70
65
66
68
69
70
72
72
Other Income / (Exp)
0
0
0
0
0
0
0
0
0
0
0
D&A
(30)
(28)
(26)
(13)
(3)
(3)
(3)
(3)
(3)
(3)
(10)
EBIT
37
47
54
57
62
63
65
66
67
68
62
Pro forma Taxes
(11)
(14)
(16)
(17)
(19)
(19)
(19)
(20)
(20)
(21)
(19)
NOPAT
39
26
33
38
40
43
44
45
46
47
48
43
Capital Expenditures
(8)
(9)
(8)
(9)
(10)
(11)
(10)
(10)
(10)
(10)
(10)
(10)
NWC Investment
(0)
(1)
0
0
0
0
0
0
0
0
0
0
(+) D&A
8
30
28
26
13
3
3
3
3
3
3
10
Free Cash Flow
39
46
53
55
43
36
37
38
39
40
41
43
% Growth
18%
15%
3%
-22%
-16%
4%
2%
2%
3%
2%
5%
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