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
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 EBITDA 退出價
股價
105.40
EUR
公允價值
208.47
EUR
Metrics
Range
Conclusion
Discount Rate
8.8% - 7.8%
8.3%
Terminal EBITDA Multiple
5.2x - 7.2x
6.2x
Fair Value
€185.08 - €232.76
€208.47
Upside
75.6% - 120.8%
97.8%
2.0%
Revenue 5y CAGR
12.8%
5y Avg EBITDA Margin
7.5%
Unlevered FCF 5y CAGR
5-Year DCF Model: EBITDA Exit
分享
儲存
股價
105.40
EUR
公允價值
208.47
EUR
看漲
97.8%
Revenue and EBITDA
CapEx
Working Capital
D&A
Tax Rate
Discount Rate
Terminal Value
Select Revenue and EBITDA Forecast
(EUR in millions)
Input Projections
Fiscal Years Ending
Aug-24
Aug-25
Aug-26
Aug-27
Aug-28
Aug-29
Revenue
3,926
3,788
3,961
4,046
4,203
4,329
% Growth
12.8%
-3.5%
4.6%
2.2%
3.9%
3.0%
EBITDA
529
456
509
526
545
562
% of Revenue
13.5%
12.1%
12.9%
13.0%
13.0%
13.0%
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
(EUR in millions)
Aug-25
Aug-26
Aug-27
Aug-28
Aug-29
EBITDA
456
509
526
545
562
Other Income / (Exp)
0
0
0
0
0
D&A
(66)
(77)
(81)
(82)
(83)
EBIT
390
432
445
462
478
Pro forma Taxes
(90)
(99)
(102)
(106)
(110)
NOPAT
385
300
333
342
356
368
Capital Expenditures
(58)
(50)
(55)
(60)
(63)
(64)
NWC Investment
(106)
33
(41)
(20)
(37)
(30)
(+) D&A
28
66
77
81
82
83
Free Cash Flow
249
350
314
343
338
358
% Growth
40%
-10%
9%
-2%
6%
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