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
WarrenAI
收起
Solventum Corporation
DB:KB7
美國 / 保健 / 醫護設備及用品
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 EBITDA 退出價
股價
57.20
EUR
公允價值
64.89
EUR
Metrics
Range
Conclusion
Discount Rate
11.0% - 10.0%
10.5%
Terminal EBITDA Multiple
7.8x - 9.8x
8.8x
Fair Value
€55.89 - €74.57
€64.89
Upside
-2.3% - 30.4%
13.5%
2.7%
Revenue 10y CAGR
26.8%
10y Avg EBITDA Margin
7.1%
Unlevered FCF 10y CAGR
10-Year DCF Model: EBITDA Exit
分享
儲存
股價
57.20
EUR
公允價值
64.89
EUR
看漲
13.5%
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
Dec-30
Dec-31
Dec-32
Dec-33
Dec-34
Revenue
8,254
8,267
8,414
8,588
8,128
9,160
9,847
10,192
10,395
10,603
10,815
% Growth
0.7%
0.2%
1.8%
2.1%
-5.4%
12.7%
7.5%
3.5%
2.0%
2.0%
2.0%
EBITDA
1,647
1,891
2,018
1,982
2,094
2,588
2,832
2,931
2,989
3,049
3,110
% of Revenue
20.0%
22.9%
24.0%
23.1%
25.8%
28.3%
28.8%
28.8%
28.8%
28.8%
28.8%
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
Dec-30
Dec-31
Dec-32
Dec-33
Dec-34
EBITDA
1,891
2,018
1,982
2,094
2,588
2,832
2,931
2,989
3,049
3,110
Other Income / (Exp)
0
0
0
0
0
0
0
0
0
0
D&A
(209)
(271)
(205)
(180)
(203)
(218)
(226)
(230)
(235)
(240)
EBIT
1,682
1,747
1,777
1,914
2,385
2,614
2,705
2,759
2,814
2,871
Pro forma Taxes
(353)
(367)
(373)
(402)
(501)
(549)
(568)
(579)
(591)
(603)
NOPAT
863
1,329
1,380
1,404
1,512
1,885
2,065
2,137
2,180
2,223
2,268
Capital Expenditures
(380)
(458)
(438)
(459)
(412)
(485)
(452)
(449)
(458)
(453)
(454)
NWC Investment
(1)
(0)
(2)
(2)
6
(14)
(9)
(5)
(3)
(3)
(3)
(+) D&A
555
209
271
205
180
203
218
226
230
235
240
Free Cash Flow
1,037
1,080
1,211
1,148
1,287
1,588
1,822
1,909
1,949
2,002
2,051
% Growth
4%
12%
-5%
12%
23%
15%
5%
2%
3%
2%
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