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。
A412540
-27.1%
A119500
17.3%
A098070
-8.4%
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
CowinTech Co Ltd
KOSDAQ:A282880
南韓 / 工業 / 機械
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
11,930.00
KRW
公允價值
7,482.36
KRW
Metrics
Range
Conclusion
Discount Rate
10.5% - 9.5%
10.0%
Terminal Revenue Multiple
0.9x - 1.0x
0.9x
Fair Value
₩6,038 - ₩9,029
₩7,482
Upside
-52.4% - -28.8%
-41.0%
6.7%
Revenue 10y CAGR
11.7%
10y Avg EBITDA Margin
-6.4%
Unlevered FCF 10y CAGR
10-Year DCF Model: Revenue Exit
分享
儲存
股價
11,930.00
KRW
公允價值
7,482.36
KRW
看漲
-41.0%
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
244,390
287,900
338,300
380,588
409,132
423,451
431,920
440,559
449,370
458,357
467,524
% Growth
-27.3%
17.8%
17.5%
12.5%
7.5%
3.5%
2.0%
2.0%
2.0%
2.0%
2.0%
EBITDA
9,406
24,600
30,800
44,165
51,568
53,373
54,441
55,530
56,640
57,773
58,928
% of Revenue
3.8%
8.5%
9.1%
11.6%
12.6%
12.6%
12.6%
12.6%
12.6%
12.6%
12.6%
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
24,600
30,800
44,165
51,568
53,373
54,441
55,530
56,640
57,773
58,928
Other Income / (Exp)
0
0
0
0
0
0
0
0
0
0
D&A
(5,200)
(4,700)
(5,288)
(5,684)
(5,883)
(6,001)
(6,121)
(6,243)
(6,368)
(6,495)
EBIT
19,400
26,100
38,877
45,884
47,490
48,440
49,409
50,397
51,405
52,433
Pro forma Taxes
(2,328)
(3,132)
(4,665)
(5,506)
(5,699)
(5,813)
(5,929)
(6,048)
(6,169)
(6,292)
NOPAT
3,171
17,072
22,968
34,212
40,378
41,791
42,627
43,480
44,349
45,236
46,141
Capital Expenditures
(20,940)
(24,668)
(28,987)
(32,610)
(35,056)
(36,283)
(34,650)
(35,330)
(35,421)
(35,133)
(35,295)
NWC Investment
38,123
(18,115)
(20,983)
(17,606)
(11,884)
(5,962)
(3,526)
(3,596)
(3,668)
(3,742)
(3,817)
(+) D&A
5,803
5,200
4,700
5,288
5,684
5,883
6,001
6,121
6,243
6,368
6,495
Free Cash Flow
26,156
(20,511)
(22,302)
(10,716)
(878)
5,430
10,452
10,674
11,503
12,729
13,525
% Growth
NM
NM
NM
NM
92%
2%
8%
11%
6%
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