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。
HAIN
4.0%
MDLZ
4.0%
FDP
-2.7%
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
The Campbell's Company
DB:CSC
美國 / 必需消費品 / 食物產品
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 收入退出價
股價
31.44
EUR
公允價值
40.91
EUR
Metrics
Range
Conclusion
Discount Rate
9.5% - 8.5%
9.0%
Terminal Revenue Multiple
2.5x - 2.7x
2.6x
Fair Value
€37.07 - €45
€40.91
Upside
17.9% - 43.1%
30.1%
1.4%
Revenue 10y CAGR
20.2%
10y Avg EBITDA Margin
3.4%
Unlevered FCF 10y CAGR
10-Year DCF Model: Revenue Exit
分享
儲存
股價
31.44
EUR
公允價值
40.91
EUR
看漲
30.1%
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
Jul-24
Jul-25
Jul-26
Jul-27
Jul-28
Jul-29
Jul-30
Jul-31
Jul-32
Jul-33
Jul-34
Revenue
9,636
10,296
10,137
10,318
11,040
11,041
11,041
11,041
11,041
11,041
11,041
% Growth
3.0%
6.9%
-1.5%
1.8%
7.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
EBITDA
1,783
1,950
1,976
2,039
2,316
2,255
2,255
2,255
2,255
2,255
2,255
% of Revenue
18.5%
18.9%
19.5%
19.8%
21.0%
20.4%
20.4%
20.4%
20.4%
20.4%
20.4%
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
Jul-25
Jul-26
Jul-27
Jul-28
Jul-29
Jul-30
Jul-31
Jul-32
Jul-33
Jul-34
EBITDA
1,950
1,976
2,039
2,316
2,255
2,255
2,255
2,255
2,255
2,255
Other Income / (Exp)
0
0
0
0
0
0
0
0
0
0
D&A
(444)
(449)
(451)
(480)
(339)
(339)
(339)
(339)
(339)
(339)
EBIT
1,506
1,526
1,588
1,836
1,916
1,916
1,916
1,916
1,916
1,916
Pro forma Taxes
(361)
(366)
(381)
(441)
(460)
(460)
(460)
(460)
(460)
(460)
NOPAT
1,063
1,144
1,160
1,207
1,395
1,456
1,456
1,456
1,456
1,456
1,456
Capital Expenditures
(517)
(484)
(501)
(496)
(497)
(503)
(499)
(499)
(499)
(499)
(499)
NWC Investment
(3)
(8)
2
(2)
(9)
(0)
0
0
0
0
0
(+) D&A
384
444
449
451
480
339
339
339
339
339
339
Free Cash Flow
927
1,097
1,110
1,160
1,370
1,292
1,297
1,297
1,297
1,297
1,297
% Growth
1%
5%
18%
-6%
0%
0%
0%
0%
0%
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