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

Central Area Electrical Mechanical

HNX:CJC

越南 / 工業 / 電子設備

綜觀

5 年 DCF EBITDA 退出價

股價

25,800.00 VND

公允價值

47,927.73 VND

Metrics	Range	Conclusion
Discount Rate	9.5% - 8.5%	9.0%
Terminal EBITDA Multiple	0.6x - 2.6x	1.6x
Fair Value	₫35,261 - ₫61,128	₫47,928
Upside	36.7% - 136.9%	85.8%

15.2%

Revenue 5y CAGR

15.8%

5y Avg EBITDA Margin

Unlevered FCF 5y CAGR

5-Year DCF Model: EBITDA Exit

股價

25,800.00 VND

公允價值

47,927.73 VND

看漲

85.8%

Revenue and EBITDA

CapEx

Working Capital

D&A

Tax Rate

Discount Rate

Terminal Value


Select Revenue and EBITDA Forecast

(VND in millions)		Input Projections
Fiscal Years Ending	Dec-24	Dec-25	Dec-26	Dec-27	Dec-28	Dec-29

Revenue	387,379	522,961	627,554	705,998	758,948	785,511
% Growth	53.5%	35.0%	20.0%	12.5%	7.5%	3.5%

EBITDA	8,271	51,671	93,383	122,705	139,498	144,380
% of Revenue	2.1%	9.9%	14.9%	17.4%	18.4%	18.4%

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
(VND in millions)		Dec-25	Dec-26	Dec-27	Dec-28	Dec-29

EBITDA		51,671	93,383	122,705	139,498	144,380
Other Income / (Exp)		0	0	0	0	0
D&A		0	0	0	0	0

EBIT		51,671	93,383	122,705	139,498	144,380
Pro forma Taxes		(7,234)	(13,074)	(17,179)	(19,530)	(20,213)
NOPAT	0	44,437	80,309	105,527	119,968	124,167

Capital Expenditures	(5,769)	(6,547)	(7,857)	(8,839)	(9,502)	(9,834)
NWC Investment	(35,613)	(35,769)	(27,593)	(20,695)	(13,969)	(7,008)
(+) D&A	NA	0	0	0	0	0

Free Cash Flow	(41,381)	2,121	44,860	75,993	96,498	107,325
% Growth		NM	2015%	69%	27%	11%

載入錯誤

Central Area Electrical Mechanical

HNX:CJC

越南 / 工業 / 電子設備

5 年 DCF EBITDA 退出價