載入錯誤

看來載入頁面時發生了錯誤.

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。

SRFM 7.2%ULCC 4.0%FLYY -3.7%

觀察名單觀點 ProPicks AI 篩選器數據瀏覽圖表已儲存工作 WarrenAI

SkyWest, Inc.

DB:SY2

美國 / 工業 / 客運航空

10 年 DCF 收入退出價

股價

88.00 EUR

公允價值

116.67 EUR

Metrics	Range	Conclusion
Discount Rate	11.3% - 10.3%	10.8%
Terminal Revenue Multiple	1.6x - 1.7x	1.7x
Fair Value	€108.69 - €125.14	€116.67
Upside	23.5% - 42.2%	32.6%

3.6%

Revenue 10y CAGR

25.3%

10y Avg EBITDA Margin

4.1%

Unlevered FCF 10y CAGR

10-Year DCF Model: Revenue Exit

股價

88.00 EUR

公允價值

116.67 EUR

看漲

32.6%

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	3,528	3,880	4,038	4,323	4,474	4,563	4,655	4,748	4,843	4,940	5,038
% Growth	20.2%	10.0%	4.1%	7.0%	3.5%	2.0%	2.0%	2.0%	2.0%	2.0%	2.0%

EBITDA	874	949	1,030	1,097	1,135	1,158	1,181	1,205	1,229	1,253	1,278
% of Revenue	24.8%	24.4%	25.5%	25.4%	25.4%	25.4%	25.4%	25.4%	25.4%	25.4%	25.4%

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
		Dec-25	Dec-26	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Dec-32	Dec-33	Dec-34

EBITDA		949	1,030	1,097	1,135	1,158	1,181	1,205	1,229	1,253	1,278
Other Income / (Exp)		0	0	0	0	0	0	0	0	0	0
D&A		(370)	(413)	(440)	(455)	(464)	(474)	(483)	(493)	(503)	(513)

EBIT		579	618	657	680	694	707	722	736	751	766
Pro forma Taxes		(127)	(136)	(145)	(150)	(153)	(156)	(159)	(162)	(165)	(168)
NOPAT	383	452	482	512	530	541	552	563	574	586	597

Capital Expenditures	(328)	(600)	(320)	(200)	(373)	(381)	(318)	(324)	(331)	(324)	(327)
NWC Investment	94	56	25	45	24	14	14	15	15	15	16
(+) D&A	384	370	413	440	455	464	474	483	493	503	513

Free Cash Flow	532	277	600	797	636	639	722	736	751	779	799
% Growth			116%	33%	-20%	0%	13%	2%	2%	4%	3%

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