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。
ASBR.F
23.1%
REED
-16.0%
EKIZ
6.3%
HK
前往
快閃促銷
登入
觀察名單
觀點
ProPicks AI
篩選器
數據瀏覽
圖表
已儲存工作
收起
Anadolu Efes Biracilik ve Malt Sanayi AS
IBSE:AEFES
土耳其 / 必需消費品 / 飲品
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
162.70
TRY
公允價值
276.45
TRY
Metrics
Range
Conclusion
Discount Rate
10.5% - 9.5%
10.0%
Terminal EBITDA Multiple
24.4x - 26.4x
25.4x
Fair Value
₺257.55 - ₺296.03
₺276.45
Upside
57.4% - 81.0%
69.0%
-23.7%
Revenue 5y CAGR
18.5%
5y Avg EBITDA Margin
NM
Unlevered FCF 5y CAGR
5-Year DCF Model: EBITDA Exit
分享
儲存
股價
162.70
TRY
公允價值
276.45
TRY
看漲
69.0%
Revenue and EBITDA
CapEx
Working Capital
D&A
Tax Rate
Discount Rate
Terminal Value
Select Revenue and EBITDA Forecast
(TRY in millions)
Input Projections
Fiscal Years Ending
Dec-24
Dec-25
Dec-26
Dec-27
Dec-28
Dec-29
Revenue
231,354
295,983
365,287
430,068
59,859
59,859
% Growth
0.2%
27.9%
23.4%
17.7%
-86.1%
0.0%
EBITDA
37,545
54,138
67,572
82,358
10,976
10,976
% of Revenue
16.2%
18.3%
18.5%
19.1%
18.3%
18.3%
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
(TRY in millions)
Dec-25
Dec-26
Dec-27
Dec-28
Dec-29
EBITDA
54,138
67,572
82,358
10,976
10,976
Other Income / (Exp)
0
0
0
0
0
D&A
(13,662)
(19,290)
(16,245)
(2,261)
(2,261)
EBIT
40,476
48,282
66,113
8,715
8,715
Pro forma Taxes
(10,928)
(13,036)
(17,850)
(2,353)
(2,353)
NOPAT
19,549
29,547
35,246
48,262
6,362
6,362
Capital Expenditures
(17,847)
(20,783)
(24,573)
(4,132)
(4,509)
(11,071)
NWC Investment
16
1,961
2,103
1,965
(11,231)
0
(+) D&A
10,766
13,662
19,290
16,245
2,261
2,261
Free Cash Flow
12,484
24,387
32,065
62,341
(7,118)
(2,448)
% Growth
95%
31%
94%
NM
NM
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