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。
HIAB
8.3%
KNEBV
7.3%
FWV
6.7%
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
Metso Oyj
DB:M6Q
芬蘭 / 工業 / 機械
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
9.41
EUR
公允價值
11.52
EUR
Metrics
Range
Conclusion
Discount Rate
10.8% - 9.8%
10.3%
Terminal EBITDA Multiple
12.9x - 14.9x
13.9x
Fair Value
€10.55 - €12.56
€11.52
Upside
12.2% - 33.5%
22.5%
3.9%
Revenue 10y CAGR
17.9%
10y Avg EBITDA Margin
1.4%
Unlevered FCF 10y CAGR
10-Year DCF Model: EBITDA Exit
分享
儲存
股價
9.41
EUR
公允價值
11.52
EUR
看漲
22.5%
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
4,863
5,018
5,438
5,728
6,038
6,343
6,565
6,696
6,830
6,967
7,106
% Growth
-9.8%
3.2%
8.4%
5.3%
5.4%
5.1%
3.5%
2.0%
2.0%
2.0%
2.0%
EBITDA
886
951
1,056
1,130
1,205
1,067
1,104
1,126
1,149
1,172
1,195
% of Revenue
18.2%
19.0%
19.4%
19.7%
20.0%
16.8%
16.8%
16.8%
16.8%
16.8%
16.8%
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
(EUR in millions)
Dec-25
Dec-26
Dec-27
Dec-28
Dec-29
Dec-30
Dec-31
Dec-32
Dec-33
Dec-34
EBITDA
951
1,056
1,130
1,205
1,067
1,104
1,126
1,149
1,172
1,195
Other Income / (Exp)
0
0
0
0
215
0
0
0
0
0
D&A
(107)
(110)
(124)
(136)
(143)
(148)
(151)
(154)
(157)
(160)
EBIT
844
947
1,006
1,069
1,139
956
976
995
1,015
1,035
Pro forma Taxes
(211)
(237)
(252)
(267)
(285)
(239)
(244)
(249)
(254)
(259)
NOPAT
571
633
710
755
802
854
717
732
746
761
776
Capital Expenditures
(188)
(156)
(160)
(167)
(170)
(169)
(169)
(169)
(169)
(169)
(169)
NWC Investment
131
(38)
(104)
(72)
(77)
(76)
(55)
(33)
(33)
(34)
(35)
(+) D&A
124
107
110
124
136
143
148
151
154
157
160
Free Cash Flow
638
546
555
639
691
752
641
681
698
715
733
% Growth
-14%
2%
15%
8%
9%
-15%
6%
3%
2%
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