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
收起
Mitra Angkasa Sejahtera PT Tbk
IDX:BAUT
印尼 / 工業 / 貿易公司和經銷商
加入觀察名單
貨幣
Rp
綜觀
股息
財報
模型
財務狀況
比較
穩健度
圖表
10 年 DCF 收入退出價
股價
15.00
IDR
公允價值
6.48
IDR
Metrics
Range
Conclusion
Discount Rate
11.0% - 10.0%
10.5%
Terminal Revenue Multiple
0.9x - 1.0x
1.0x
Fair Value
Rp4.80 - Rp8.28
Rp6.48
Upside
-68.0% - -44.8%
-56.8%
4.6%
Revenue 10y CAGR
5.4%
10y Avg EBITDA Margin
-23.2%
Unlevered FCF 10y CAGR
10-Year DCF Model: Revenue Exit
分享
儲存
股價
15.00
IDR
公允價值
6.48
IDR
看漲
-56.8%
Revenue and EBITDA
CapEx
Working Capital
D&A
Tax Rate
Discount Rate
Terminal Value
Select Revenue and EBITDA Forecast
(IDR 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
152,956
200,052
204,053
208,134
212,297
216,543
220,873
225,291
229,797
234,393
239,081
% Growth
-20.9%
30.8%
2.0%
2.0%
2.0%
2.0%
2.0%
2.0%
2.0%
2.0%
2.0%
EBITDA
-10,116
10,787
11,003
11,223
11,447
11,676
11,910
12,148
12,391
12,639
12,891
% of Revenue
-6.6%
5.4%
5.4%
5.4%
5.4%
5.4%
5.4%
5.4%
5.4%
5.4%
5.4%
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
10,787
11,003
11,223
11,447
11,676
11,910
12,148
12,391
12,639
12,891
Other Income / (Exp)
0
0
0
0
0
0
0
0
0
0
D&A
(1,196)
(1,220)
(1,244)
(1,269)
(1,295)
(1,321)
(1,347)
(1,374)
(1,401)
(1,430)
EBIT
9,591
9,783
9,978
10,178
10,381
10,589
10,801
11,017
11,237
11,462
Pro forma Taxes
(2,398)
(2,446)
(2,495)
(2,544)
(2,595)
(2,647)
(2,700)
(2,754)
(2,809)
(2,865)
NOPAT
(9,167)
7,193
7,337
7,484
7,633
7,786
7,942
8,101
8,263
8,428
8,596
Capital Expenditures
(717)
(1,710)
(1,745)
(1,780)
(1,815)
(1,851)
(1,815)
(1,827)
(1,831)
(1,825)
(1,828)
NWC Investment
46,572
(54,384)
(4,620)
(4,713)
(4,807)
(4,903)
(5,001)
(5,101)
(5,203)
(5,307)
(5,413)
(+) D&A
2,107
1,196
1,220
1,244
1,269
1,295
1,321
1,347
1,374
1,401
1,430
Free Cash Flow
38,794
(47,705)
2,192
2,236
2,281
2,326
2,446
2,519
2,602
2,697
2,785
% Growth
NM
2%
2%
2%
5%
3%
3%
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