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。
RANJ.F
-12.0%
MAN
-7.9%
TBI
-3.4%
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
Kforce Inc.
DB:ROF
美國 / 工業 / 專業服務
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 增長退出價
股價
34.00
EUR
公允價值
46.84
EUR
Metrics
Range
Conclusion
Discount Rate
10.0% - 9.0%
9.5%
Perpetuity Growth Rate
3.0% - 4.0%
3.5%
Fair Value
€41.39 - €54.37
€46.84
Upside
21.7% - 59.9%
37.8%
2.0%
Revenue 10y CAGR
6.7%
10y Avg EBITDA Margin
3.6%
Unlevered FCF 10y CAGR
10-Year DCF Model: Gordon Growth Exit
分享
儲存
股價
34.00
EUR
公允價值
46.84
EUR
看漲
37.8%
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
1,405
1,325
1,387
1,470
1,521
1,552
1,583
1,614
1,647
1,680
1,713
% Growth
-8.3%
-5.7%
4.7%
6.0%
3.5%
2.0%
2.0%
2.0%
2.0%
2.0%
2.0%
EBITDA
73
77
88
100
104
106
108
110
112
114
117
% of Revenue
5.2%
5.8%
6.4%
6.8%
6.8%
6.8%
6.8%
6.8%
6.8%
6.8%
6.8%
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
(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
77
88
100
104
106
108
110
112
114
117
117
Other Income / (Exp)
0
0
0
0
0
0
0
0
0
0
0
D&A
(21)
(23)
(24)
(24)
(25)
(25)
(26)
(26)
(27)
(27)
(7)
EBIT
56
65
76
79
81
82
84
86
87
89
110
Pro forma Taxes
(15)
(17)
(20)
(21)
(21)
(21)
(22)
(22)
(23)
(23)
(29)
NOPAT
52
42
48
57
59
60
61
62
63
65
66
81
Capital Expenditures
(8)
(8)
(7)
(6)
(7)
(7)
(7)
(7)
(7)
(7)
(7)
(7)
NWC Investment
11
7
(6)
(7)
(5)
(3)
(3)
(3)
(3)
(3)
(3)
(5)
(+) D&A
3
21
23
24
24
25
25
26
26
27
27
7
Free Cash Flow
58
62
59
67
71
75
77
78
80
82
84
76
% Growth
5%
-5%
14%
7%
5%
3%
2%
2%
2%
2%
-9%
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