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。
A253590
7.6%
A102120
3.1%
A110990
2.0%
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
Micro Contact Solution Co Ltd
KOSDAQ:A098120
南韓 / 資訊科技 / 半導體及半導體設備
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 增長退出價
股價
12,130.00
KRW
公允價值
12,483.73
KRW
Metrics
Range
Conclusion
Discount Rate
11.0% - 10.0%
10.5%
Perpetuity Growth Rate
4.3% - 5.3%
4.8%
Fair Value
₩11,371 - ₩14,050
₩12,484
Upside
-5.4% - 16.9%
3.9%
2.1%
Revenue 10y CAGR
16.3%
10y Avg EBITDA Margin
5.6%
Unlevered FCF 10y CAGR
10-Year DCF Model: Gordon Growth Exit
分享
儲存
股價
12,130.00
KRW
公允價值
12,483.73
KRW
看漲
3.9%
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
69,664
72,102
73,544
75,015
76,516
78,046
79,607
81,199
82,823
84,479
86,169
% Growth
7.5%
3.5%
2.0%
2.0%
2.0%
2.0%
2.0%
2.0%
2.0%
2.0%
2.0%
EBITDA
12,068
11,727
11,961
12,201
12,445
12,694
12,948
13,206
13,471
13,740
14,015
% of Revenue
17.3%
16.3%
16.3%
16.3%
16.3%
16.3%
16.3%
16.3%
16.3%
16.3%
16.3%
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
Dec-30
Dec-31
Dec-32
Dec-33
Dec-34
Terminal
EBITDA
11,727
11,961
12,201
12,445
12,694
12,948
13,206
13,471
13,740
14,015
14,015
Other Income / (Exp)
0
0
0
0
0
0
0
0
0
0
0
D&A
(2,070)
(2,111)
(2,154)
(2,197)
(2,241)
(2,285)
(2,331)
(2,378)
(2,425)
(2,474)
(5,025)
EBIT
9,657
9,850
10,047
10,248
10,453
10,662
10,875
11,093
11,315
11,541
8,990
Pro forma Taxes
(1,352)
(1,379)
(1,407)
(1,435)
(1,463)
(1,493)
(1,523)
(1,553)
(1,584)
(1,616)
(1,259)
NOPAT
8,742
8,305
8,471
8,641
8,813
8,990
9,169
9,353
9,540
9,731
9,925
7,731
Capital Expenditures
(5,674)
(4,840)
(4,937)
(5,150)
(5,253)
(5,358)
(5,254)
(5,288)
(5,300)
(5,281)
(5,290)
(5,290)
NWC Investment
(1,070)
(538)
(318)
(325)
(331)
(338)
(344)
(351)
(358)
(366)
(373)
(903)
(+) D&A
1,903
2,070
2,111
2,154
2,197
2,241
2,285
2,331
2,378
2,425
2,474
5,025
Free Cash Flow
3,902
4,997
5,327
5,319
5,426
5,534
5,857
6,044
6,259
6,510
6,736
6,563
% Growth
28%
7%
0%
2%
2%
6%
3%
4%
4%
3%
-3%
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