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
Heungkuk Metaltech Co Ltd
KOSDAQ:A010240
南韓 / 工業 / 機械
貨幣
₩
加入觀察名單
綜觀
股息
財報
模型
財務狀況
比較
穩健度
圖表
10 年 DCF EBITDA 退出價
股價
5,260.00
KRW
公允價值
10,348.04
KRW
Metrics
Range
Conclusion
Discount Rate
9.5% - 8.5%
9.0%
Terminal EBITDA Multiple
5.2x - 7.2x
6.2x
Fair Value
₩9,630 - ₩11,122
₩10,348
Upside
83.1% - 111.5%
96.7%
0.0%
Revenue 10y CAGR
10.4%
10y Avg EBITDA Margin
-5.2%
Unlevered FCF 10y CAGR
10-Year DCF Model: EBITDA Exit
分享
儲存
股價
5,260.00
KRW
公允價值
10,348.04
KRW
看漲
96.7%
Revenue and EBITDA
CapEx
Working Capital
D&A
Tax Rate
Discount Rate
Terminal Value
Select Revenue and EBITDA Forecast
(KRW 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
128,711
128,711
128,711
128,711
128,711
128,711
128,711
128,711
128,711
128,711
128,711
% Growth
-13.8%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
EBITDA
11,940
13,328
13,328
13,328
13,328
13,328
13,328
13,328
13,328
13,328
13,328
% of Revenue
9.3%
10.4%
10.4%
10.4%
10.4%
10.4%
10.4%
10.4%
10.4%
10.4%
10.4%
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
(KRW in millions)
Dec-25
Dec-26
Dec-27
Dec-28
Dec-29
Dec-30
Dec-31
Dec-32
Dec-33
Dec-34
EBITDA
13,328
13,328
13,328
13,328
13,328
13,328
13,328
13,328
13,328
13,328
Other Income / (Exp)
0
0
0
0
0
0
0
0
0
0
D&A
(2,849)
(2,849)
(2,849)
(2,849)
(2,849)
(2,849)
(2,849)
(2,849)
(2,849)
(2,849)
EBIT
10,479
10,479
10,479
10,479
10,479
10,479
10,479
10,479
10,479
10,479
Pro forma Taxes
(2,410)
(2,410)
(2,410)
(2,410)
(2,410)
(2,410)
(2,410)
(2,410)
(2,410)
(2,410)
NOPAT
6,766
8,069
8,069
8,069
8,069
8,069
8,069
8,069
8,069
8,069
8,069
Capital Expenditures
(2,637)
(3,240)
(3,660)
(3,660)
(3,660)
(3,660)
(3,660)
(3,660)
(3,660)
(3,660)
(3,660)
NWC Investment
5,038
0
0
0
0
0
0
0
0
0
0
(+) D&A
3,152
2,849
2,849
2,849
2,849
2,849
2,849
2,849
2,849
2,849
2,849
Free Cash Flow
12,320
7,678
7,258
7,258
7,258
7,258
7,258
7,258
7,258
7,258
7,258
% Growth
-38%
-5%
0%
0%
0%
0%
0%
0%
0%
0%
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