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。
2GF
-36.3%
VH2
-10.7%
DR0
-10.5%
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
收起
Envitec Biogas AG
DB:ETG
德國 / 能源 / 燃油、氣體及消耗品燃料
貨幣
€
加入觀察名單
綜觀
股息
財報
模型
財務狀況
比較
穩健度
圖表
盈利能力價值
股價
32.90
EUR
公允價值
25.64
EUR
Metrics
Range
Conclusion
Adjusted Earnings
22.284 M - 72.551 M
36.827 M
Discount Rate
10.0% - 8.0%
9.0%
Fair Value
€13.09 - €59.16
€25.64
Upside
-59.7% - 82.0%
-21.1%
10.9%
Normalized EBIT Margin
5.1%
Normalized CapEx as % of Revenue
27.0%
Normalized Tax Rate
Earnings Power Value
分享
儲存
股價
32.90
EUR
公允價值
25.64
EUR
看漲
-21.1%
Adj EBIT Margin
Normalized EBIT Margin
Normalized Tax Rate
CapEx
Adj Earnings
Fair Value
Estimate Adjusted EBIT Margin
Fiscal Year Ending
LTM
Dec-19
Dec-20
Dec-21
Dec-22
Dec-23
Jun-24
(EUR in millions)
FY-4
FY-3
FY-2
FY-1
FY
LTM
Revenue
214
192
262
399
442
479
Adjusted EBITDA Build-up
EBT, Incl. Unusual Items
10
17
23
66
88
77
(+) Net Interest Expense
1
1
1
1
0
(0)
(+) Other Non Operating Exp.
(2)
(2)
(1)
(9)
(17)
(12)
(+) D&A
17
15
15
15
19
21
(+) Non-recurring Items
4
1
0
8
8
Adjusted EBITDA
30
32
38
74
98
94
(-) D&A
(17)
(15)
(15)
(15)
(19)
(21)
Adjusted EBIT
13
16
23
58
79
73
% of Revenue
6.1%
8.5%
8.9%
14.7%
18.0%
15.3%
Low
Median
High
Adjusted EBIT Margin
6.1%
8.9%
18.0%
支援算式
Equity Waterfall
Equity Waterfall
Model
(EUR in millions)
Low
Mid
High
Market
Enterprise Value
223
409
907
511
(+) Cash & Short Term Investments
49
49
49
49
(+) Investments & Other
18
18
18
18
(-) Debt
(87)
(87)
(87)
(87)
(-) Other Liabilities
(8)
(8)
(8)
(8)
(-) Preferred Stock
0
0
0
0
(-) Other
0
0
0
0
Value of Common Equity
194
381
878
483
(/) Shares Outstanding
14.9
14.9
14.9
14.9
Implied Stock Price (EUR)
13.09
25.64
59.16
32.50
FX Rate: EUR/EUR
1.00
1.00
1.00
1.00
Implied Stock Price (EUR)
13.09
25.64
59.16
32.50
Upside / (Downside)
-59.71%
-21.10%
82.03%
Stock Price
32.50
Stock Price Close
32.50
Restatment Type
Original
Reporting Currency
EUR
Trading Currency
EUR
FX Rate: EUR/EUR
1.00
Market Cap
496.0
Shares Outstanding
14.9
Share Exchange Ratio
1.0
Liquid Long-term Investments
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