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。
PACK
-7.6%
OI
-6.5%
BALL
-4.7%
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
收起
Sealed Air Corporation
DB:SDA
美國 / 材料 / 容器與包裝
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
10 年 DCF 增長退出價
股價
22.40
EUR
公允價值
35.07
EUR
Metrics
Range
Conclusion
Discount Rate
10.3% - 9.3%
9.8%
Perpetuity Growth Rate
2.8% - 3.8%
3.3%
Fair Value
€28.99 - €43.26
€35.07
Upside
30.6% - 94.9%
58.0%
2.3%
Revenue 10y CAGR
20.8%
10y Avg EBITDA Margin
3.2%
Unlevered FCF 10y CAGR
10-Year DCF Model: Gordon Growth Exit
分享
儲存
股價
22.40
EUR
公允價值
35.07
EUR
看漲
58.0%
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
5,393
5,308
5,445
5,596
5,971
6,151
6,274
6,400
6,527
6,658
6,791
% Growth
-1.8%
-1.6%
2.6%
2.8%
6.7%
3.0%
2.0%
2.0%
2.0%
2.0%
2.0%
EBITDA
1,045
1,112
1,162
1,210
1,247
1,268
1,293
1,319
1,346
1,373
1,400
% of Revenue
19.4%
20.9%
21.3%
21.6%
20.9%
20.6%
20.6%
20.6%
20.6%
20.6%
20.6%
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
1,112
1,162
1,210
1,247
1,268
1,293
1,319
1,346
1,373
1,400
1,400
Other Income / (Exp)
0
0
0
0
0
0
0
0
0
0
0
D&A
(260)
(273)
(272)
(252)
(260)
(265)
(271)
(276)
(281)
(287)
(242)
EBIT
852
889
938
995
1,008
1,028
1,049
1,070
1,091
1,113
1,158
Pro forma Taxes
(256)
(267)
(281)
(299)
(302)
(308)
(315)
(321)
(327)
(334)
(347)
NOPAT
563
596
623
657
697
706
720
734
749
764
779
810
Capital Expenditures
(220)
(220)
(239)
(255)
(251)
(258)
(255)
(255)
(256)
(255)
(255)
(255)
NWC Investment
5
4
(7)
(7)
(19)
(9)
(6)
(6)
(6)
(6)
(7)
(11)
(+) D&A
241
260
273
272
252
260
265
271
276
281
287
242
Free Cash Flow
588
640
649
666
679
699
724
744
763
784
804
787
% Growth
9%
1%
3%
2%
3%
4%
3%
3%
3%
3%
-2%
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