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。
A084690
-11.6%
A154030
4.3%
A403490
4.3%
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
WarrenAI
收起
KC Feed Co Ltd
KOSDAQ:A025880
南韓 / 必需消費品 / 食物產品
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
10 年 DCF EBITDA 退出價
股價
2,775.00
KRW
公允價值
4,847.94
KRW
Metrics
Range
Conclusion
Discount Rate
10.0% - 9.0%
9.5%
Terminal EBITDA Multiple
6.4x - 8.4x
7.4x
Fair Value
₩4,283 - ₩5,457
₩4,848
Upside
53.2% - 95.2%
73.5%
2.7%
Revenue 10y CAGR
11.5%
10y Avg EBITDA Margin
-0.5%
Unlevered FCF 10y CAGR
10-Year DCF Model: EBITDA Exit
分享
儲存
股價
2,775.00
KRW
公允價值
4,847.94
KRW
看漲
73.5%
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
102,959
110,681
114,555
116,846
119,183
121,566
123,998
126,478
129,007
131,587
134,219
% Growth
11.2%
7.5%
3.5%
2.0%
2.0%
2.0%
2.0%
2.0%
2.0%
2.0%
2.0%
EBITDA
12,622
12,685
13,129
13,391
13,659
13,932
14,211
14,495
14,785
15,081
15,383
% of Revenue
12.3%
11.5%
11.5%
11.5%
11.5%
11.5%
11.5%
11.5%
11.5%
11.5%
11.5%
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
12,685
13,129
13,391
13,659
13,932
14,211
14,495
14,785
15,081
15,383
Other Income / (Exp)
0
0
0
0
0
0
0
0
0
0
D&A
(3,896)
(4,032)
(4,113)
(4,195)
(4,279)
(4,365)
(4,452)
(4,541)
(4,632)
(4,724)
EBIT
8,789
9,097
9,279
9,464
9,653
9,846
10,043
10,244
10,449
10,658
Pro forma Taxes
(1,406)
(1,455)
(1,485)
(1,514)
(1,545)
(1,575)
(1,607)
(1,639)
(1,672)
(1,705)
NOPAT
6,801
7,383
7,641
7,794
7,950
8,109
8,271
8,436
8,605
8,777
8,953
Capital Expenditures
(1,201)
(5,307)
(5,619)
(5,732)
(5,846)
(5,963)
(5,847)
(5,886)
(5,899)
(5,877)
(5,887)
NWC Investment
(2,682)
(1,995)
(1,001)
(592)
(604)
(616)
(628)
(641)
(653)
(666)
(680)
(+) D&A
4,526
3,896
4,032
4,113
4,195
4,279
4,365
4,452
4,541
4,632
4,724
Free Cash Flow
7,444
3,977
5,053
5,583
5,695
5,809
6,160
6,362
6,594
6,865
7,110
% Growth
-47%
27%
10%
2%
2%
6%
3%
4%
4%
4%
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