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。
ULVA.F
46.4%
AIXA
-3.5%
SMHN
-3.0%
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
ASM International NV
DB:AVS
荷蘭 / 資訊科技 / 半導體及半導體設備
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
433.60
EUR
公允價值
426.06
EUR
Metrics
Range
Conclusion
Discount Rate
10.8% - 9.8%
10.3%
Perpetuity Growth Rate
1.0% - 2.0%
1.5%
Fair Value
€391.75 - €468.92
€426.06
Upside
-9.2% - 8.7%
-1.2%
10.7%
Revenue 10y CAGR
37.3%
10y Avg EBITDA Margin
15.0%
Unlevered FCF 10y CAGR
10-Year DCF Model: Gordon Growth Exit
分享
儲存
股價
433.60
EUR
公允價值
426.06
EUR
看漲
-1.2%
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
2,933
3,498
4,090
4,703
5,229
5,855
6,493
7,073
7,686
7,954
8,114
% Growth
11.3%
19.3%
16.9%
15.0%
11.2%
12.0%
10.9%
8.9%
8.7%
3.5%
2.0%
EBITDA
907
1,193
1,451
1,699
1,856
2,122
2,456
2,726
3,052
3,159
3,222
% of Revenue
30.9%
34.1%
35.5%
36.1%
35.5%
36.2%
37.8%
38.5%
39.7%
39.7%
39.7%
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
(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
1,193
1,451
1,699
1,856
2,122
2,456
2,726
3,052
3,159
3,222
3,222
Other Income / (Exp)
0
0
0
0
0
0
0
0
0
0
0
D&A
(212)
(263)
(293)
(215)
(266)
(295)
(321)
(349)
(361)
(368)
(410)
EBIT
981
1,188
1,406
1,641
1,856
2,161
2,405
2,703
2,798
2,854
2,812
Pro forma Taxes
(177)
(214)
(253)
(295)
(334)
(389)
(433)
(487)
(504)
(514)
(506)
NOPAT
652
804
974
1,153
1,345
1,522
1,772
1,972
2,216
2,294
2,340
2,306
Capital Expenditures
(168)
(156)
(173)
(164)
(475)
(536)
(392)
(426)
(451)
(423)
(432)
(432)
NWC Investment
(37)
(70)
(73)
(76)
(65)
(77)
(79)
(71)
(76)
(33)
(20)
(15)
(+) D&A
112
212
263
293
215
266
295
321
349
361
368
410
Free Cash Flow
559
790
991
1,207
1,021
1,175
1,597
1,795
2,038
2,199
2,257
2,269
% Growth
41%
25%
22%
-15%
15%
36%
12%
14%
8%
3%
1%
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