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。
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
Jenoptik AG
DB:JEN
德國 / 資訊科技 / 電子設備、儀器及組件
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
10 年 DCF 增長退出價
股價
15.70
EUR
公允價值
31.05
EUR
Metrics
Range
Conclusion
Discount Rate
11.5% - 10.5%
11.0%
Perpetuity Growth Rate
3.0% - 4.0%
3.5%
Fair Value
€27.41 - €35.77
€31.05
Upside
74.6% - 127.8%
97.8%
4.5%
Revenue 10y CAGR
22.6%
10y Avg EBITDA Margin
13.2%
Unlevered FCF 10y CAGR
10-Year DCF Model: Gordon Growth Exit
分享
儲存
股價
15.70
EUR
公允價值
31.05
EUR
看漲
97.8%
Revenue and EBITDA
CapEx
Working Capital
D&A
Tax Rate
Discount Rate
Terminal Value
Select Revenue and EBITDA Forecast
(EUR 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
1,116
1,128
1,200
1,263
1,339
1,411
1,482
1,556
1,634
1,707
1,741
% Growth
4.7%
1.1%
6.4%
5.3%
6.0%
5.4%
5.0%
5.0%
5.0%
4.5%
2.0%
EBITDA
205
222
252
271
290
312
351
376
395
413
421
% of Revenue
18.3%
19.7%
21.0%
21.5%
21.7%
22.1%
23.7%
24.2%
24.2%
24.2%
24.2%
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
(EUR in millions)
Dec-25
Dec-26
Dec-27
Dec-28
Dec-29
Dec-30
Dec-31
Dec-32
Dec-33
Dec-34
Terminal
EBITDA
222
252
271
290
312
351
376
395
413
421
421
Other Income / (Exp)
0
0
0
0
0
0
0
0
0
0
0
D&A
(80)
(80)
(84)
(86)
(93)
(98)
(103)
(108)
(113)
(115)
(82)
EBIT
142
172
187
204
219
253
274
287
300
306
339
Pro forma Taxes
(35)
(43)
(47)
(51)
(55)
(63)
(68)
(72)
(75)
(77)
(85)
NOPAT
110
106
129
140
153
164
190
205
215
225
230
254
Capital Expenditures
(83)
(88)
(74)
(74)
(85)
(92)
(84)
(87)
(87)
(86)
(87)
(87)
NWC Investment
(12)
(3)
(17)
(15)
(18)
(17)
(17)
(18)
(19)
(18)
(8)
(15)
(+) D&A
58
80
80
84
86
93
98
103
108
113
115
82
Free Cash Flow
73
95
117
135
135
148
187
203
217
234
250
235
% Growth
32%
22%
16%
0%
10%
26%
9%
7%
8%
7%
-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