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。
A016920
24.9%
A064820
5.2%
A002900
3.8%
HK
前往
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
SNTEnergy Co Ltd
KOSE:A100840
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
31,000.00
KRW
公允價值
41,180.26
KRW
Metrics
Range
Conclusion
Discount Rate
10.0% - 9.0%
9.5%
Terminal Revenue Multiple
0.6x - 0.7x
0.6x
Fair Value
₩39,251 - ₩43,224
₩41,180
Upside
26.6% - 39.4%
32.8%
13.0%
Revenue 10y CAGR
18.9%
10y Avg EBITDA Margin
17.4%
Unlevered FCF 10y CAGR
10-Year DCF Model: Revenue Exit
分享
儲存
股價
31,000.00
KRW
公允價值
41,180.26
KRW
看漲
32.8%
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
294,264
453,100
613,200
735,840
827,820
889,907
921,053
939,474
958,264
977,429
996,978
% Growth
-8.6%
54.0%
35.3%
20.0%
12.5%
7.5%
3.5%
2.0%
2.0%
2.0%
2.0%
EBITDA
28,105
58,250
76,650
128,772
165,564
186,880
193,421
197,290
201,235
205,260
209,365
% of Revenue
9.6%
12.9%
12.5%
17.5%
20.0%
21.0%
21.0%
21.0%
21.0%
21.0%
21.0%
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
58,250
76,650
128,772
165,564
186,880
193,421
197,290
201,235
205,260
209,365
Other Income / (Exp)
0
0
0
0
0
0
0
0
0
0
D&A
(5,500)
(5,450)
(6,540)
(7,358)
(7,909)
(8,186)
(8,350)
(8,517)
(8,687)
(8,861)
EBIT
52,750
71,200
122,232
158,207
178,971
185,235
188,940
192,719
196,573
200,504
Pro forma Taxes
(8,968)
(12,104)
(20,779)
(26,895)
(30,425)
(31,490)
(32,120)
(32,762)
(33,417)
(34,086)
NOPAT
18,459
43,783
59,096
101,453
131,311
148,546
153,745
156,820
159,956
163,156
166,419
Capital Expenditures
(4,805)
(16,000)
(20,000)
(24,000)
(27,000)
(29,025)
(26,675)
(27,209)
(27,636)
(27,173)
(27,339)
NWC Investment
8,918
(51,156)
(51,563)
(39,498)
(29,624)
(19,996)
(10,031)
(5,933)
(6,051)
(6,172)
(6,296)
(+) D&A
5,866
5,500
5,450
6,540
7,358
7,909
8,186
8,350
8,517
8,687
8,861
Free Cash Flow
28,438
(17,873)
(7,017)
44,494
82,045
107,434
125,225
132,029
134,786
138,497
141,644
% Growth
NM
NM
84%
31%
17%
5%
2%
3%
2%
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