載入錯誤

看來載入頁面時發生了錯誤.

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。

ASMV.F -35.1%MKSI 4.2%ASMX.F -3.9%

觀察名單觀點 ProPicks AI 篩選器數據瀏覽圖表已儲存工作 WarrenAI

Entegris MU

DB:ENQ

美國 / 資訊科技 / 半導體及半導體設備

5 年 DCF 增長退出價

股價

61.49 EUR

公允價值

58.33 EUR

Metrics	Range	Conclusion
Discount Rate	12.0% - 11.0%	11.5%
Perpetuity Growth Rate	6.5% - 7.5%	7.0%
Fair Value	€45.12 - €79.06	€58.33
Upside	-22.0% - 36.7%	0.9%

5.5%

Revenue 5y CAGR

31.1%

5y Avg EBITDA Margin

6.3%

Unlevered FCF 5y CAGR

5-Year DCF Model: Gordon Growth Exit

股價

61.49 EUR

公允價值

58.33 EUR

看漲

0.9%

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

Revenue	3,241	3,415	3,767	4,012	4,152	4,235
% Growth	-8.0%	5.4%	10.3%	6.5%	3.5%	2.0%

EBITDA	928	1,002	1,162	1,271	1,316	1,342
% of Revenue	28.6%	29.3%	30.9%	31.7%	31.7%	31.7%

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
(USD in millions)		Dec-25	Dec-26	Dec-27	Dec-28	Dec-29	Terminal

EBITDA		1,002	1,162	1,271	1,316	1,342	1,342
Other Income / (Exp)		0	0	0	0	0	0
D&A		(210)	(225)	(231)	(239)	(243)	(333)

EBIT		792	938	1,041	1,077	1,099	1,009
Pro forma Taxes		(111)	(131)	(146)	(151)	(154)	(141)
NOPAT	473	681	806	895	926	945	868

Capital Expenditures	(316)	(338)	(374)	(320)	(344)	(351)	(351)
NWC Investment	66	(41)	(83)	(57)	(33)	(19)	(70)
(+) D&A	378	210	225	231	239	243	333

Free Cash Flow	602	513	574	749	788	818	781
% Growth		-15%	12%	30%	5%	4%	-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