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
i-Components Co Ltd
KOSDAQ:A059100
南韓 / 資訊科技 / 電子設備、儀器及組件
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 增長退出價
股價
5,220.00
KRW
公允價值
10,058.21
KRW
Metrics
Range
Conclusion
Discount Rate
11.3% - 10.3%
10.8%
Perpetuity Growth Rate
0.0% - 0.5%
0.0%
Fair Value
₩9,595 - ₩10,969
₩10,058
Upside
83.8% - 110.1%
92.7%
8.9%
Revenue 5y CAGR
20.0%
5y Avg EBITDA Margin
58.3%
Unlevered FCF 5y CAGR
5-Year DCF Model: Gordon Growth Exit
分享
儲存
股價
5,220.00
KRW
公允價值
10,058.21
KRW
看漲
92.7%
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
Revenue
37,099
44,519
50,084
53,840
55,725
56,839
% Growth
35.6%
20.0%
12.5%
7.5%
3.5%
2.0%
EBITDA
5,198
7,739
9,958
11,244
11,637
11,870
% of Revenue
14.0%
17.4%
19.9%
20.9%
20.9%
20.9%
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
Terminal
EBITDA
7,739
9,958
11,244
11,637
11,870
11,870
Other Income / (Exp)
0
0
0
0
0
0
D&A
(3,889)
(4,376)
(4,704)
(4,868)
(4,966)
(2,843)
EBIT
3,849
5,583
6,540
6,769
6,904
9,027
Pro forma Taxes
(539)
(782)
(916)
(948)
(967)
(1,264)
NOPAT
2,243
3,311
4,801
5,624
5,821
5,938
7,764
Capital Expenditures
(731)
(2,344)
(2,637)
(2,834)
(2,934)
(2,992)
(2,992)
NWC Investment
(3,346)
(2,546)
(1,910)
(1,289)
(647)
(382)
0
(+) D&A
2,590
3,889
4,376
4,704
4,868
4,966
2,843
Free Cash Flow
756
2,310
4,630
6,205
7,109
7,529
7,614
% Growth
205%
100%
34%
15%
6%
1%
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