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。
A331520
9.3%
A194480
8.0%
A419530
-5.5%
HK
前往
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
Joy City Corp
KOSDAQ:A067000
南韓 / 通訊服務 / 娛樂
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 收入退出價
股價
1,552.00
KRW
公允價值
2,794.49
KRW
Metrics
Range
Conclusion
Discount Rate
10.3% - 9.3%
9.8%
Terminal Revenue Multiple
1.8x - 1.9x
1.9x
Fair Value
₩2,554 - ₩3,052
₩2,794
Upside
60.0% - 91.2%
75.1%
4.5%
Revenue 10y CAGR
10.9%
10y Avg EBITDA Margin
3.5%
Unlevered FCF 10y CAGR
10-Year DCF Model: Revenue Exit
分享
儲存
股價
1,552.00
KRW
公允價值
2,794.49
KRW
看漲
75.1%
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
142,850
143,500
175,200
190,850
197,530
201,480
205,510
209,620
213,813
218,089
222,451
% Growth
-4.5%
0.5%
22.1%
8.9%
3.5%
2.0%
2.0%
2.0%
2.0%
2.0%
2.0%
EBITDA
16,029
14,900
19,000
21,050
21,787
22,222
22,667
23,120
23,583
24,054
24,535
% of Revenue
11.2%
10.4%
10.8%
11.0%
11.0%
11.0%
11.0%
11.0%
11.0%
11.0%
11.0%
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
14,900
19,000
21,050
21,787
22,222
22,667
23,120
23,583
24,054
24,535
Other Income / (Exp)
0
0
0
0
0
0
0
0
0
0
D&A
(4,100)
(4,500)
(4,100)
(4,244)
(4,328)
(4,415)
(4,503)
(4,593)
(4,685)
(4,779)
EBIT
10,800
14,500
16,950
17,543
17,894
18,252
18,617
18,989
19,369
19,757
Pro forma Taxes
(3,996)
(5,365)
(6,272)
(6,491)
(6,621)
(6,753)
(6,888)
(7,026)
(7,167)
(7,310)
NOPAT
7,317
6,804
9,135
10,679
11,052
11,273
11,499
11,729
11,963
12,203
12,447
Capital Expenditures
(1,328)
(2,000)
(2,000)
(2,000)
(2,070)
(2,111)
(2,060)
(2,081)
(2,084)
(2,075)
(2,080)
NWC Investment
254
(24)
(1,188)
(587)
(250)
(148)
(151)
(154)
(157)
(160)
(164)
(+) D&A
4,414
4,100
4,500
4,100
4,244
4,328
4,415
4,503
4,593
4,685
4,779
Free Cash Flow
10,656
8,880
10,447
12,192
12,975
13,342
13,702
13,997
14,315
14,652
14,982
% Growth
18%
17%
6%
3%
3%
2%
2%
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