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。
QQ.
-2.4%
MRO
-2.2%
CHG
-1.9%
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
Cohort plc
DB:C7K
英國 / 工業 / 航空、太空及國防
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
5 年 DCF EBITDA 退出價
股價
14.20
EUR
公允價值
12.32
EUR
Metrics
Range
Conclusion
Discount Rate
9.0% - 8.0%
8.5%
Terminal EBITDA Multiple
7.7x - 9.7x
8.7x
Fair Value
€11.17 - €13.51
€12.32
Upside
-21.3% - -4.9%
-13.3%
9.5%
Revenue 5y CAGR
15.9%
5y Avg EBITDA Margin
17.0%
Unlevered FCF 5y CAGR
5-Year DCF Model: EBITDA Exit
分享
儲存
股價
14.20
EUR
公允價值
12.32
EUR
看漲
-13.3%
Revenue and EBITDA
CapEx
Working Capital
D&A
Tax Rate
Discount Rate
Terminal Value
Select Revenue and EBITDA Forecast
(GBP in millions)
Input Projections
Fiscal Years Ending
Apr-24
Apr-25
Apr-26
Apr-27
Apr-28
Apr-29
Revenue
203
241
282
302
312
319
% Growth
10.8%
18.8%
17.2%
7.0%
3.5%
2.0%
EBITDA
27
33
45
50
52
53
% of Revenue
13.2%
13.7%
16.1%
16.6%
16.6%
16.6%
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
(GBP in millions)
Apr-25
Apr-26
Apr-27
Apr-28
Apr-29
EBITDA
33
45
50
52
53
Other Income / (Exp)
0
0
0
0
0
D&A
(6)
(9)
(10)
(10)
(10)
EBIT
27
36
41
42
43
Pro forma Taxes
(4)
(6)
(7)
(7)
(7)
NOPAT
18
23
30
34
35
36
Capital Expenditures
(7)
(17)
(9)
(9)
(11)
(11)
NWC Investment
(1)
(2)
(2)
(1)
(1)
(0)
(+) D&A
6
6
9
10
10
10
Free Cash Flow
16
10
29
34
33
34
% Growth
-36%
187%
18%
-2%
3%
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