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
WarrenAI
收起
Sandvik AB (publ)
DB:SVKB
瑞典 / 工業 / 機械
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
5 年 DCF 收入退出價
股價
16.90
EUR
公允價值
18.40
EUR
Metrics
Range
Conclusion
Discount Rate
10.5% - 9.5%
10.0%
Terminal Revenue Multiple
2.2x - 2.4x
2.3x
Fair Value
€17.26 - €19.58
€18.40
Upside
2.2% - 15.9%
8.9%
3.1%
Revenue 5y CAGR
23.8%
5y Avg EBITDA Margin
1.9%
Unlevered FCF 5y CAGR
5-Year DCF Model: Revenue Exit
分享
儲存
股價
16.90
EUR
公允價值
18.40
EUR
看漲
8.9%
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
120,621
125,499
131,202
137,385
142,982
% Growth
-2.9%
-1.8%
4.0%
4.5%
4.7%
4.1%
EBITDA
24,497
28,334
30,099
32,001
32,248
33,677
% of Revenue
19.9%
23.5%
24.0%
24.4%
23.5%
23.6%
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
(SEK in millions)
Dec-25
Dec-26
Dec-27
Dec-28
Dec-29
EBITDA
28,334
30,099
32,001
32,248
33,677
Other Income / (Exp)
0
0
0
0
0
D&A
(6,864)
(6,646)
(6,807)
(6,800)
(6,264)
EBIT
21,470
23,453
25,194
25,448
27,413
Pro forma Taxes
(5,153)
(5,629)
(6,047)
(6,108)
(6,579)
NOPAT
14,521
16,317
17,824
19,147
19,340
20,834
Capital Expenditures
(3,565)
(4,965)
(5,075)
(5,288)
(6,144)
(6,300)
NWC Investment
1,061
660
(1,427)
(1,668)
(1,809)
(1,637)
(+) D&A
5,390
6,864
6,646
6,807
6,800
6,264
Free Cash Flow
17,407
18,877
17,968
18,998
18,188
19,160
% Growth
8%
-5%
6%
-4%
5%
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