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。
TSDO.F
-29.1%
KPLU.F
21.6%
IPI
17.1%
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
CF Industries Holdings, Inc.
DB:C4F
美國 / 材料 / 化學品
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
71.17
EUR
公允價值
104.96
EUR
Metrics
Range
Conclusion
Discount Rate
10.0% - 9.0%
9.5%
Perpetuity Growth Rate
0.2% - 1.3%
0.8%
Fair Value
€94.92 - €117.46
€104.96
Upside
32.6% - 64.1%
46.6%
1.4%
Revenue 10y CAGR
43.3%
10y Avg EBITDA Margin
2.8%
Unlevered FCF 10y CAGR
10-Year DCF Model: Gordon Growth Exit
分享
儲存
股價
71.17
EUR
公允價值
104.96
EUR
看漲
46.6%
Revenue and EBITDA
CapEx
Working Capital
D&A
Tax Rate
Discount Rate
Terminal Value
Select Revenue and EBITDA Forecast
(USD 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
5,936
6,189
6,100
6,080
5,800
5,800
6,740
6,829
6,829
6,829
6,829
% Growth
-10.5%
4.3%
-1.4%
-0.3%
-4.6%
0.0%
16.2%
1.3%
0.0%
0.0%
0.0%
EBITDA
2,650
2,248
2,188
2,223
2,200
2,596
3,252
3,306
3,306
3,306
3,306
% of Revenue
44.6%
36.3%
35.9%
36.6%
37.9%
44.8%
48.2%
48.4%
48.4%
48.4%
48.4%
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
(USD in millions)
Dec-25
Dec-26
Dec-27
Dec-28
Dec-29
Dec-30
Dec-31
Dec-32
Dec-33
Dec-34
Terminal
EBITDA
2,248
2,188
2,223
2,200
2,596
3,252
3,306
3,306
3,306
3,306
3,306
Other Income / (Exp)
0
0
0
0
0
0
0
0
0
0
0
D&A
(650)
(842)
(810)
(860)
(1,228)
(1,427)
(1,445)
(1,445)
(1,445)
(1,445)
(490)
EBIT
1,598
1,346
1,413
1,340
1,369
1,825
1,861
1,861
1,861
1,861
2,816
Pro forma Taxes
(256)
(215)
(226)
(214)
(219)
(292)
(298)
(298)
(298)
(298)
(451)
NOPAT
1,449
1,342
1,131
1,187
1,126
1,150
1,533
1,563
1,563
1,563
1,563
2,366
Capital Expenditures
(518)
(529)
(569)
(546)
(535)
(500)
(527)
(520)
(516)
(516)
(516)
(516)
NWC Investment
30
(11)
4
1
12
0
(40)
(4)
0
0
0
(2)
(+) D&A
925
650
842
810
860
1,228
1,427
1,445
1,445
1,445
1,445
490
Free Cash Flow
1,886
1,453
1,407
1,452
1,463
1,877
2,393
2,484
2,493
2,493
2,493
2,338
% Growth
-23%
-3%
3%
1%
28%
27%
4%
0%
0%
0%
-6%
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