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
WarrenAI
收起
Hyungkuk F&B Co Ltd
KOSDAQ:A189980
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 收入退出價
股價
1,842.00
KRW
公允價值
2,475.25
KRW
Metrics
Range
Conclusion
Discount Rate
10.5% - 9.5%
10.0%
Terminal Revenue Multiple
1.7x - 1.8x
1.8x
Fair Value
₩2,207 - ₩2,761
₩2,475
Upside
19.8% - 49.9%
34.4%
3.3%
Revenue 10y CAGR
17.6%
10y Avg EBITDA Margin
1.9%
Unlevered FCF 10y CAGR
10-Year DCF Model: Revenue Exit
分享
儲存
股價
1,842.00
KRW
公允價值
2,475.25
KRW
看漲
34.4%
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
102,624
112,000
119,000
123,165
125,628
128,141
130,704
133,318
135,984
138,704
141,478
% Growth
1.5%
9.1%
6.3%
3.5%
2.0%
2.0%
2.0%
2.0%
2.0%
2.0%
2.0%
EBITDA
17,469
19,400
21,000
21,735
22,170
22,613
23,065
23,527
23,997
24,477
24,967
% of Revenue
17.0%
17.3%
17.6%
17.6%
17.6%
17.6%
17.6%
17.6%
17.6%
17.6%
17.6%
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
19,400
21,000
21,735
22,170
22,613
23,065
23,527
23,997
24,477
24,967
Other Income / (Exp)
0
0
0
0
0
0
0
0
0
0
D&A
(7,800)
(8,000)
(8,280)
(8,446)
(8,615)
(8,787)
(8,963)
(9,142)
(9,325)
(9,511)
EBIT
11,600
13,000
13,455
13,724
13,999
14,279
14,564
14,855
15,153
15,456
Pro forma Taxes
(1,856)
(2,080)
(2,153)
(2,196)
(2,240)
(2,285)
(2,330)
(2,377)
(2,424)
(2,473)
NOPAT
8,749
9,744
10,920
11,302
11,528
11,759
11,994
12,234
12,479
12,728
12,983
Capital Expenditures
(3,862)
(6,600)
(7,300)
(7,556)
(7,707)
(7,861)
(7,708)
(7,758)
(7,776)
(7,747)
(7,760)
NWC Investment
(485)
(3,022)
(2,256)
(1,343)
(794)
(810)
(826)
(843)
(859)
(877)
(894)
(+) D&A
7,053
7,800
8,000
8,280
8,446
8,615
8,787
8,963
9,142
9,325
9,511
Free Cash Flow
11,455
7,922
9,364
10,684
11,473
11,703
12,247
12,595
12,985
13,429
13,839
% Growth
18%
14%
7%
2%
5%
3%
3%
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