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
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
Autoliv, Inc.
DB:LIV
瑞典 / 非必需消費品 / 汽車零件
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
82.50
EUR
公允價值
131.51
EUR
Metrics
Range
Conclusion
Discount Rate
10.8% - 9.8%
10.3%
Perpetuity Growth Rate
0.5% - 1.5%
1.0%
Fair Value
€119.91 - €145.77
€131.51
Upside
41.9% - 72.5%
55.6%
2.7%
Revenue 10y CAGR
17.7%
10y Avg EBITDA Margin
10.9%
Unlevered FCF 10y CAGR
10-Year DCF Model: Gordon Growth Exit
分享
儲存
股價
82.50
EUR
公允價值
131.51
EUR
看漲
55.6%
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
10,390
10,371
10,842
11,310
11,747
12,265
12,510
12,761
13,016
13,276
13,542
% Growth
-0.8%
-0.2%
4.5%
4.3%
3.9%
4.4%
2.0%
2.0%
2.0%
2.0%
2.0%
EBITDA
1,380
1,467
1,609
1,726
2,018
2,359
2,406
2,454
2,503
2,553
2,605
% of Revenue
13.3%
14.1%
14.8%
15.3%
17.2%
19.2%
19.2%
19.2%
19.2%
19.2%
19.2%
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
(USD in millions)
Dec-25
Dec-26
Dec-27
Dec-28
Dec-29
Dec-30
Dec-31
Dec-32
Dec-33
Dec-34
Terminal
EBITDA
1,467
1,609
1,726
2,018
2,359
2,406
2,454
2,503
2,553
2,605
2,605
Other Income / (Exp)
0
0
0
0
0
0
0
0
0
0
0
D&A
(403)
(417)
(449)
(625)
(819)
(835)
(852)
(869)
(887)
(904)
(618)
EBIT
1,064
1,193
1,277
1,393
1,540
1,571
1,602
1,634
1,667
1,700
1,986
Pro forma Taxes
(298)
(334)
(358)
(390)
(431)
(440)
(449)
(458)
(467)
(476)
(556)
NOPAT
715
766
859
919
1,003
1,109
1,131
1,154
1,177
1,200
1,224
1,430
Capital Expenditures
(579)
(527)
(548)
(566)
(643)
(695)
(634)
(647)
(659)
(647)
(651)
(651)
NWC Investment
0
0
(2)
(2)
(2)
(2)
(1)
(1)
(1)
(1)
(1)
(1)
(+) D&A
387
403
417
449
625
819
835
852
869
887
904
618
Free Cash Flow
523
642
725
801
984
1,231
1,331
1,358
1,386
1,439
1,476
1,397
% Growth
23%
13%
10%
23%
25%
8%
2%
2%
4%
3%
-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