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。
A200350
4.6%
A253450
-4.4%
A032800
3.6%
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
WeMade Entertainment Co Ltd
KOSDAQ:A112040
南韓 / 通訊服務 / 娛樂
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 收入退出價
股價
29,800.00
KRW
公允價值
45,156.09
KRW
Metrics
Range
Conclusion
Discount Rate
10.3% - 9.3%
9.8%
Terminal Revenue Multiple
3.0x - 3.3x
3.2x
Fair Value
₩42,497 - ₩48,002
₩45,156
Upside
42.6% - 61.1%
51.5%
0.3%
Revenue 10y CAGR
10.4%
10y Avg EBITDA Margin
-10.8%
Unlevered FCF 10y CAGR
10-Year DCF Model: Revenue Exit
分享
儲存
股價
29,800.00
KRW
公允價值
45,156.09
KRW
看漲
51.5%
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
711,871
760,000
836,350
730,000
730,000
730,000
730,000
730,000
730,000
730,000
730,000
% Growth
17.6%
6.8%
10.0%
-12.7%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
EBITDA
25,323
113,650
143,950
66,000
66,000
66,000
66,000
66,000
66,000
66,000
66,000
% of Revenue
3.6%
15.0%
17.2%
9.0%
9.0%
9.0%
9.0%
9.0%
9.0%
9.0%
9.0%
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
113,650
143,950
66,000
66,000
66,000
66,000
66,000
66,000
66,000
66,000
Other Income / (Exp)
33,595
0
0
0
0
0
0
0
0
0
D&A
(25,345)
(16,200)
(20,000)
(20,000)
(20,000)
(20,000)
(20,000)
(20,000)
(20,000)
(20,000)
EBIT
121,900
127,750
46,000
46,000
46,000
46,000
46,000
46,000
46,000
46,000
Pro forma Taxes
(25,599)
(26,828)
(9,660)
(9,660)
(9,660)
(9,660)
(9,660)
(9,660)
(9,660)
(9,660)
NOPAT
3,544
96,301
100,923
36,340
36,340
36,340
36,340
36,340
36,340
36,340
36,340
Capital Expenditures
(1,543)
(9,000)
(20,500)
(17,893)
(17,893)
(18,762)
(18,183)
(18,183)
(18,183)
(18,183)
(18,183)
NWC Investment
96,387
43,510
69,023
(96,144)
0
0
0
0
0
0
0
(+) D&A
20,837
25,345
16,200
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
Free Cash Flow
119,225
156,156
165,646
(57,698)
38,447
37,578
38,157
38,157
38,157
38,157
38,157
% Growth
6%
NM
NM
-2%
2%
0%
0%
0%
0%
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