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
獲取50%折扣優惠
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
💰 Q2財報前夕,搶先鎖定低價寶藏股
查看低估股
Sandvik AB (publ)
DB:SVKB
瑞典 / 工業 / 機械
加入觀察名單
貨幣
€
綜觀
新聞
股息
財報
模型
財務狀況
比較
穩健度
圖表
5 年 DCF EBITDA 退出價
股價
21.68
EUR
公允價值
23.57
EUR
Metrics
Range
Conclusion
Discount Rate
10.3% - 9.3%
9.8%
Terminal EBITDA Multiple
11.6x - 13.6x
12.6x
Fair Value
€21.43 - €25.78
€23.57
Upside
-0.4% - 19.9%
9.6%
4.3%
Revenue 5y CAGR
23.5%
5y Avg EBITDA Margin
3.4%
Unlevered FCF 5y CAGR
5-Year DCF Model: EBITDA Exit
分享
儲存
股價
21.68
EUR
公允價值
23.57
EUR
看漲
9.6%
Revenue and EBITDA
CapEx
Working Capital
D&A
Tax Rate
Discount Rate
Terminal Value
Select Revenue and EBITDA Forecast
(SEK in millions)
Input Projections
Fiscal Years Ending
Dec-24
Dec-25
Dec-26
Dec-27
Dec-28
Dec-29
Revenue
122,878
120,445
128,803
135,378
143,873
151,392
% Growth
-2.9%
-2.0%
6.9%
5.1%
6.3%
5.2%
EBITDA
24,497
28,145
30,154
32,864
32,826
35,927
% of Revenue
19.9%
23.4%
23.4%
24.3%
22.8%
23.7%
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
(SEK in millions)
Dec-25
Dec-26
Dec-27
Dec-28
Dec-29
EBITDA
28,145
30,154
32,864
32,826
35,927
Other Income / (Exp)
0
0
0
0
0
D&A
(6,649)
(6,390)
(7,032)
(6,555)
(7,815)
EBIT
21,497
23,764
25,832
26,272
28,112
Pro forma Taxes
(5,159)
(5,703)
(6,200)
(6,305)
(6,747)
NOPAT
14,521
16,337
18,061
19,632
19,966
21,365
Capital Expenditures
(3,565)
(4,619)
(5,000)
(5,200)
(6,207)
(6,400)
NWC Investment
1,058
710
(2,440)
(1,920)
(2,480)
(2,195)
(+) D&A
5,390
6,649
6,390
7,032
6,555
7,815
Free Cash Flow
17,405
19,077
17,010
19,545
17,834
20,584
% Growth
10%
-11%
15%
-9%
15%
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