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。
A323280
8.8%
A232680
5.0%
A317330
4.8%
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
ISTE Co Ltd
KOSDAQ:A212710
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 收入退出價
股價
10,250.00
KRW
公允價值
5,279.37
KRW
Metrics
Range
Conclusion
Discount Rate
10.3% - 9.3%
9.8%
Terminal Revenue Multiple
1.8x - 2.0x
1.9x
Fair Value
₩4,540 - ₩6,071
₩5,279
Upside
-54.1% - -38.6%
-46.6%
8.4%
Revenue 10y CAGR
19.5%
10y Avg EBITDA Margin
NM
Unlevered FCF 10y CAGR
10-Year DCF Model: Revenue Exit
分享
儲存
股價
10,250.00
KRW
公允價值
5,279.37
KRW
看漲
-46.6%
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
41,087
55,467
66,560
74,880
80,496
83,314
84,980
86,680
88,413
90,181
91,985
% Growth
51.1%
35.0%
20.0%
12.5%
7.5%
3.5%
2.0%
2.0%
2.0%
2.0%
2.0%
EBITDA
1,695
6,845
11,542
14,856
16,776
17,363
17,710
18,064
18,425
18,794
19,170
% of Revenue
4.1%
12.3%
17.3%
19.8%
20.8%
20.8%
20.8%
20.8%
20.8%
20.8%
20.8%
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
6,845
11,542
14,856
16,776
17,363
17,710
18,064
18,425
18,794
19,170
Other Income / (Exp)
0
0
0
0
0
0
0
0
0
0
D&A
(2,072)
(2,487)
(2,798)
(3,008)
(3,113)
(3,175)
(3,239)
(3,303)
(3,369)
(3,437)
EBIT
4,772
9,055
12,059
13,768
14,250
14,535
14,826
15,122
15,424
15,733
Pro forma Taxes
(1,861)
(3,531)
(4,703)
(5,370)
(5,557)
(5,669)
(5,782)
(5,898)
(6,016)
(6,136)
NOPAT
389
2,911
5,523
7,356
8,398
8,692
8,866
9,044
9,224
9,409
9,597
Capital Expenditures
(5,169)
(4,927)
(5,913)
(6,652)
(7,151)
(7,401)
(7,068)
(7,207)
(7,225)
(7,167)
(7,200)
NWC Investment
(6,182)
(6,401)
(4,938)
(3,703)
(2,500)
(1,254)
(742)
(756)
(772)
(787)
(803)
(+) D&A
1,057
2,072
2,487
2,798
3,008
3,113
3,175
3,239
3,303
3,369
3,437
Free Cash Flow
(9,905)
(6,345)
(2,840)
(202)
1,755
3,150
4,232
4,319
4,531
4,825
5,031
% Growth
NM
NM
NM
79%
34%
2%
5%
6%
4%
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