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
獲取50%折扣優惠
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
Labcorp Holdings Inc
DB:N6B
美國 / 保健 / 醫療保健供應和服務
加入觀察名單
貨幣
€
綜觀
新聞
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
222.00
EUR
公允價值
135.00
EUR
Metrics
Range
Conclusion
Adjusted Earnings
1.033 B - 2.81 B
1.746 B
Discount Rate
10.3% - 8.3%
9.3%
Fair Value
€44.05 - €292
€135
Upside
-80.2% - 31.5%
-39.2%
17.7%
Normalized EBIT Margin
3.6%
Normalized CapEx as % of Revenue
26.0%
Normalized Tax Rate
Earnings Power Value
分享
儲存
股價
222.00
EUR
公允價值
135.00
EUR
看漲
-39.2%
Adj EBIT Margin
Normalized EBIT Margin
Normalized Tax Rate
CapEx
Adj Earnings
Fair Value
Estimate Adjusted EBIT Margin
Fiscal Year Ending
LTM
Dec-20
Dec-21
Dec-22
Dec-23
Dec-24
Jun-25
(USD in millions)
FY-4
FY-3
FY-2
FY-1
FY
LTM
Revenue
13,979
13,136
11,864
12,162
13,009
13,484
Adjusted EBITDA Build-up
EBT, Incl. Unusual Items
2,219
2,888
1,237
569
960
974
(+) Net Interest Expense
197
203
172
171
186
201
(+) Other Non Operating Exp.
29
20
27
(76)
(144)
(103)
(+) D&A
502
503
470
508
563
589
(+) Non-recurring Items
530
51
316
449
136
162
Adjusted EBITDA
3,478
3,664
2,222
1,621
1,701
1,823
(-) D&A
(502)
(503)
(470)
(508)
(563)
(589)
Adjusted EBIT
2,976
3,161
1,752
1,113
1,138
1,234
% of Revenue
21.3%
24.1%
14.8%
9.2%
8.7%
9.2%
Low
Median
High
Adjusted EBIT Margin
8.7%
14.8%
24.1%
支援算式
Equity Waterfall
Equity Waterfall
Model
(USD in millions)
Low
Mid
High
Market
Enterprise Value
10,074
18,874
34,064
27,291
(+) Cash & Short Term Investments
647
647
647
647
(+) Investments & Other
160
160
160
160
(-) Debt
(6,603)
(6,603)
(6,603)
(6,603)
(-) Other Liabilities
(17)
(17)
(17)
(17)
(-) Preferred Stock
0
0
0
0
(-) Other
0
0
0
0
Value of Common Equity
4,262
13,062
28,251
21,479
(/) Shares Outstanding
83.1
83.1
83.1
83.1
Implied Stock Price (USD)
51.29
157.18
339.97
258.47
FX Rate: USD/EUR
1.16
1.16
1.16
1.16
Implied Stock Price (EUR)
44.05
135.00
292.00
222.00
Upside / (Downside)
-80.16%
-39.19%
31.53%
Stock Price
222.00
Stock Price Close
222.00
Restatment Type
Original
Reporting Currency
USD
Trading Currency
EUR
FX Rate: USD/EUR
1.16
Market Cap
18,974.9
Shares Outstanding
83.1
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