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。
533161
-5.3%
PGH
-1.8%
AVY
-1.7%
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
Orora Limited
DB:OORD
澳洲 / 材料 / 容器與包裝
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
盈利能力價值
股價
1.00
EUR
公允價值
1.44
EUR
Metrics
Range
Conclusion
Adjusted Earnings
281 M - 429.7 M
343.3 M
Discount Rate
10.5% - 8.5%
9.5%
Fair Value
€1.03 - €2.07
€1.44
Upside
3.4% - 106.8%
44.2%
9.4%
Normalized EBIT Margin
3.3%
Normalized CapEx as % of Revenue
27.0%
Normalized Tax Rate
Earnings Power Value
分享
儲存
股價
1.00
EUR
公允價值
1.44
EUR
看漲
44.2%
Adj EBIT Margin
Normalized EBIT Margin
Normalized Tax Rate
CapEx
Adj Earnings
Fair Value
Estimate Adjusted EBIT Margin
Fiscal Year Ending
LTM
Jun-20
Jun-21
Jun-22
Jun-23
Jun-24
Dec-24
(AUD in millions)
FY-4
FY-3
FY-2
FY-1
FY
LTM
Revenue
3,566
3,538
4,091
4,291
4,698
5,102
Adjusted EBITDA Build-up
EBT, Incl. Unusual Items
36
178
259
247
261
208
(+) Net Interest Expense
48
29
25
47
100
133
(+) Other Non Operating Exp.
3
4
2
1
3
3
(+) D&A
61
69
88
92
144
171
(+) Non-recurring Items
137
39
26
40
0
Adjusted EBITDA
284
318
373
412
548
515
(-) D&A
(61)
(69)
(88)
(92)
(144)
(171)
Adjusted EBIT
223
249
286
321
404
344
% of Revenue
6.3%
7.0%
7.0%
7.5%
8.6%
6.7%
Low
Median
High
Adjusted EBIT Margin
6.3%
7.0%
8.6%
支援算式
Equity Waterfall
Equity Waterfall
Model
(AUD in millions)
Low
Mid
High
Market
Enterprise Value
2,676
3,614
5,056
2,598
(+) Cash & Short Term Investments
255
255
255
255
(+) Investments & Other
0
0
0
0
(-) Debt
(551)
(551)
(551)
(551)
(-) Other Liabilities
0
0
0
0
(-) Preferred Stock
0
0
0
0
(-) Other
0
0
0
0
Value of Common Equity
2,380
3,318
4,760
2,302
(/) Shares Outstanding
1,295.6
1,295.6
1,295.6
1,295.6
Implied Stock Price (AUD)
1.84
2.56
3.67
1.78
FX Rate: AUD/EUR
1.78
1.78
1.78
1.78
Implied Stock Price (EUR)
1.03
1.44
2.07
1.00
Upside / (Downside)
3.40%
44.16%
106.79%
Stock Price
1.00
Stock Price Close
1.00
Restatment Type
Original
Reporting Currency
AUD
Trading Currency
EUR
FX Rate: AUD/EUR
1.78
Market Cap
1,309.0
Shares Outstanding
1,295.6
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