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
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
收起
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
188.50
EUR
公允價值
276.06
EUR
Metrics
Range
Conclusion
Adjusted Earnings
-4.605 M - 72.851 M
62.452 M
Discount Rate
9.8% - 7.8%
8.8%
Fair Value
€126.83 - €320.44
€276.06
Upside
-28.9% - 79.5%
54.7%
21.7%
Normalized EBIT Margin
15.8%
Normalized CapEx as % of Revenue
36.0%
Normalized Tax Rate
Earnings Power Value
分享
儲存
股價
188.50
EUR
公允價值
276.06
EUR
看漲
54.7%
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
Jun-24
(USD in millions)
FY-4
FY-3
FY-2
FY-1
FY
LTM
Revenue
808
435
655
521
444
476
Adjusted EBITDA Build-up
EBT, Incl. Unusual Items
121
(272)
26
126
41
84
(+) Net Interest Expense
3
6
2
(9)
(28)
(31)
(+) Other Non Operating Exp.
(5)
7
10
(2)
(1)
(5)
(+) D&A
235
377
182
209
152
159
(+) Non-recurring Items
12
(3)
121
(2)
97
97
Adjusted EBITDA
366
115
341
323
262
305
(-) D&A
(235)
(377)
(182)
(209)
(152)
(159)
Adjusted EBIT
130
(263)
159
113
109
146
% of Revenue
16.1%
-60.4%
24.3%
21.7%
24.7%
30.6%
Low
Median
High
Adjusted EBIT Margin
0.0%
21.7%
24.7%
支援算式
Equity Waterfall
Equity Waterfall
Model
(USD in millions)
Low
Mid
High
Market
Enterprise Value
(47)
714
940
216
(+) Cash & Short Term Investments
737
737
737
737
(+) Investments & Other
0
0
0
0
(-) Debt
(43)
(43)
(43)
(43)
(-) Other Liabilities
0
0
0
0
(-) Preferred Stock
0
0
0
0
(-) Other
0
0
0
0
Value of Common Equity
647
1,408
1,634
910
(/) Shares Outstanding
4.5
4.5
4.5
4.5
Implied Stock Price (USD)
143.71
312.82
363.10
202.27
FX Rate: USD/EUR
1.13
1.13
1.13
1.13
Implied Stock Price (EUR)
126.83
276.06
320.44
178.50
Upside / (Downside)
-28.95%
54.66%
79.52%
Stock Price
178.50
Stock Price Close
178.50
Restatment Type
Original
Reporting Currency
USD
Trading Currency
EUR
FX Rate: USD/EUR
1.13
Market Cap
837.0
Shares Outstanding
4.5
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