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。
ISCN
7.0%
MDP
-6.2%
ECT
-5.6%
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
Patrizia Immobilien AG
DB:PAT
德國 / 地產 / 房地產管理及開發
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
盈利能力價值
股價
7.24
EUR
公允價值
8.55
EUR
Metrics
Range
Conclusion
Adjusted Earnings
8.674 M - 54.764 M
37.297 M
Discount Rate
14.3% - 12.3%
13.3%
Fair Value
€5.99 - €10.47
€8.55
Upside
-17.3% - 44.6%
18.1%
21.0%
Normalized EBIT Margin
2.3%
Normalized CapEx as % of Revenue
34.0%
Normalized Tax Rate
Earnings Power Value
分享
儲存
股價
7.24
EUR
公允價值
8.55
EUR
看漲
18.1%
Adj EBIT Margin
Normalized EBIT Margin
Normalized Tax Rate
CapEx
Adj Earnings
Fair Value
Estimate Adjusted EBIT Margin
Fiscal Year Ending
LTM
Dec-19
Dec-20
Dec-21
Dec-22
Dec-23
Sep-24
(EUR in millions)
FY-4
FY-3
FY-2
FY-1
FY
LTM
Revenue
399
302
318
346
292
271
Adjusted EBITDA Build-up
EBT, Incl. Unusual Items
77
62
88
21
0
(42)
(+) Net Interest Expense
3
3
4
2
(8)
(5)
(+) Other Non Operating Exp.
(33)
(34)
(49)
(27)
(24)
(6)
(+) D&A
33
21
15
17
33
32
(+) Non-recurring Items
9
4
7
(1)
0
11
Adjusted EBITDA
89
57
65
11
2
(9)
(-) D&A
(33)
(21)
(15)
(17)
(33)
(32)
Adjusted EBIT
56
36
49
(6)
(31)
(41)
% of Revenue
14.1%
11.9%
15.5%
-1.6%
-10.7%
-15.3%
Low
Median
High
Adjusted EBIT Margin
0.0%
11.9%
15.5%
支援算式
Equity Waterfall
Equity Waterfall
Model
(EUR in millions)
Low
Mid
High
Market
Enterprise Value
61
281
447
169
(+) Cash & Short Term Investments
154
154
154
154
(+) Investments & Other
753
753
753
753
(-) Debt
(382)
(382)
(382)
(382)
(-) Other Liabilities
(70)
(70)
(70)
(70)
(-) Preferred Stock
0
0
0
0
(-) Other
0
0
0
0
Value of Common Equity
517
737
903
624
(/) Shares Outstanding
86.2
86.2
86.2
86.2
Implied Stock Price (EUR)
5.99
8.55
10.47
7.24
FX Rate: EUR/EUR
1.00
1.00
1.00
1.00
Implied Stock Price (EUR)
5.99
8.55
10.47
7.24
Upside / (Downside)
-17.26%
18.08%
44.60%
Stock Price
7.24
Stock Price Close
7.24
Restatment Type
Original
Reporting Currency
EUR
Trading Currency
EUR
FX Rate: EUR/EUR
1.00
Market Cap
621.7
Shares Outstanding
86.2
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