觀察名單觀點 ProPicks AI 篩選器數據瀏覽圖表已儲存工作 WarrenAI

Zinitix Co Ltd

KOSDAQ:A303030

南韓 / 資訊科技 / 半導體及半導體設備

綜觀

5 年 DCF EBITDA 退出價

股價

971.00 KRW

公允價值

1,253.79 KRW

Metrics	Range	Conclusion
Discount Rate	12.5% - 11.5%	12.0%
Terminal EBITDA Multiple	2.5x - 4.5x	3.5x
Fair Value	₩1,073 - ₩1,442	₩1,254
Upside	10.5% - 48.5%	29.1%

15.2%

Revenue 5y CAGR

6.6%

5y Avg EBITDA Margin

Unlevered FCF 5y CAGR

5-Year DCF Model: EBITDA Exit

股價

971.00 KRW

公允價值

1,253.79 KRW

看漲

29.1%

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

Revenue	54,076	73,002	87,602	98,553	105,944	109,652
% Growth	63.5%	35.0%	20.0%	12.5%	7.5%	3.5%

EBITDA	1,322	500	4,980	8,066	9,731	10,071
% of Revenue	2.4%	0.7%	5.7%	8.2%	9.2%	9.2%

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

EBITDA		500	4,980	8,066	9,731	10,071
Other Income / (Exp)		0	0	0	0	0
D&A		(1,628)	(1,953)	(2,197)	(2,362)	(2,445)

EBIT		(1,128)	3,027	5,869	7,369	7,626
Pro forma Taxes		0	(272)	(528)	(663)	(686)
NOPAT	257	(1,128)	2,754	5,341	6,705	6,940

Capital Expenditures	(15)	(174)	(208)	(234)	(252)	(261)
NWC Investment	(2,418)	(2,178)	(1,680)	(1,260)	(851)	(427)
(+) D&A	1,040	1,628	1,953	2,197	2,362	2,445

Free Cash Flow	(1,136)	(1,852)	2,819	6,043	7,965	8,697
% Growth		NM	NM	114%	32%	9%

載入錯誤

Zinitix Co Ltd

KOSDAQ:A303030

南韓 / 資訊科技 / 半導體及半導體設備

5 年 DCF EBITDA 退出價