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。
A143210
-9.7%
A105550
-8.1%
A113810
7.6%
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
Unick Corp
KOSDAQ:A011320
南韓 / 非必需消費品 / 汽車零件
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
5 年 DCF 收入退出價
股價
3,260.00
KRW
公允價值
5,609.92
KRW
Metrics
Range
Conclusion
Discount Rate
13.5% - 12.5%
13.0%
Terminal Revenue Multiple
0.4x - 0.5x
0.4x
Fair Value
₩5,188 - ₩6,047
₩5,610
Upside
52.4% - 77.6%
64.8%
3.4%
Revenue 5y CAGR
7.3%
5y Avg EBITDA Margin
55.1%
Unlevered FCF 5y CAGR
5-Year DCF Model: Revenue Exit
分享
儲存
股價
3,260.00
KRW
公允價值
5,609.92
KRW
看漲
64.8%
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
Revenue
374,800
402,910
417,011
425,352
433,859
442,536
% Growth
13.9%
7.5%
3.5%
2.0%
2.0%
2.0%
EBITDA
22,604
29,368
30,396
31,004
31,624
32,257
% of Revenue
6.0%
7.3%
7.3%
7.3%
7.3%
7.3%
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
(KRW in millions)
Dec-25
Dec-26
Dec-27
Dec-28
Dec-29
EBITDA
29,368
30,396
31,004
31,624
32,257
Other Income / (Exp)
0
0
0
0
0
D&A
(15,715)
(16,265)
(16,590)
(16,922)
(17,260)
EBIT
13,654
14,132
14,414
14,702
14,997
Pro forma Taxes
(1,502)
(1,554)
(1,586)
(1,617)
(1,650)
NOPAT
7,571
12,152
12,577
12,829
13,085
13,347
Capital Expenditures
(13,630)
(15,828)
(16,382)
(16,710)
(17,044)
(17,385)
NWC Investment
(6,706)
(4,111)
(2,063)
(1,220)
(1,244)
(1,269)
(+) D&A
14,097
15,715
16,265
16,590
16,922
17,260
Free Cash Flow
1,332
7,927
10,397
11,489
11,719
11,953
% Growth
495%
31%
11%
2%
2%
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