Kishin Copr

KOSE:A092440

南韓 / 工業 / 機械

綜觀

股息

5 年 DCF 收入退出價

股價

2,405.00 KRW

公允價值

3,250.88 KRW

Metrics	Range	Conclusion
Discount Rate	10.3% - 9.3%	9.8%
Terminal Revenue Multiple	0.4x - 0.5x	0.4x
Fair Value	₩3,158 - ₩3,347	₩3,251
Upside	33.0% - 40.9%	36.9%

0.0%

Revenue 5y CAGR

7.7%

5y Avg EBITDA Margin

Unlevered FCF 5y CAGR

5-Year DCF Model: Revenue Exit

股價

2,405.00 KRW

公允價值

3,250.88 KRW

看漲

36.9%

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	Mar-24	Mar-25	Mar-26	Mar-27	Mar-28	Mar-29

Revenue	137,860	137,860	137,860	137,860	137,860	137,860
% Growth	-4.6%	0.0%	0.0%	0.0%	0.0%	0.0%

EBITDA	7,884	10,681	10,681	10,681	10,681	10,681
% of Revenue	5.7%	7.7%	7.7%	7.7%	7.7%	7.7%

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)		Mar-25	Mar-26	Mar-27	Mar-28	Mar-29

EBITDA		10,681	10,681	10,681	10,681	10,681
Other Income / (Exp)		0	0	0	0	0
D&A		(5,401)	(5,401)	(5,401)	(5,401)	(5,401)

EBIT		5,279	5,279	5,279	5,279	5,279
Pro forma Taxes		(1,425)	(1,425)	(1,425)	(1,425)	(1,425)
NOPAT	1,811	3,854	3,854	3,854	3,854	3,854

Capital Expenditures	(4,555)	(9,904)	(9,904)	(9,904)	(9,904)	(9,904)
NWC Investment	3,581	0	0	0	0	0
(+) D&A	5,403	5,401	5,401	5,401	5,401	5,401

Free Cash Flow	6,240	(649)	(649)	(649)	(649)	(649)
% Growth		NM	NM	NM	NM	NM

載入錯誤

Kishin Copr

KOSE:A092440

南韓 / 工業 / 機械

5 年 DCF 收入退出價