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。
W7L
-11.1%
HEGI.F
10.2%
CLAI
-8.1%
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
PZ Cussons PLC
LSE:PZC
英國 / 必需消費品 / 個人護理用品
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 EBITDA 退出價
股價
0.74
GBP
公允價值
1.39
GBP
Metrics
Range
Conclusion
Discount Rate
9.8% - 8.8%
9.3%
Terminal EBITDA Multiple
6.5x - 8.5x
7.5x
Fair Value
£1.25 - £1.54
£1.39
Upside
61.7% - 98.4%
79.4%
1.5%
Revenue 10y CAGR
14.8%
10y Avg EBITDA Margin
NM
Unlevered FCF 10y CAGR
10-Year DCF Model: EBITDA Exit
分享
儲存
股價
0.74
GBP
公允價值
1.39
GBP
看漲
79.4%
Revenue and EBITDA
CapEx
Working Capital
D&A
Tax Rate
Discount Rate
Terminal Value
Select Revenue and EBITDA Forecast
(GBP in millions)
Input Projections
Fiscal Years Ending
May-24
May-25
May-26
May-27
May-28
May-29
May-30
May-31
May-32
May-33
May-34
Revenue
528
494
513
533
543
554
565
577
588
600
612
% Growth
-19.6%
-6.4%
3.8%
3.8%
2.0%
2.0%
2.0%
2.0%
2.0%
2.0%
2.0%
EBITDA
-48
74
75
79
80
82
83
85
87
89
90
% of Revenue
-9.1%
15.0%
14.6%
14.8%
14.8%
14.8%
14.8%
14.8%
14.8%
14.8%
14.8%
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
(GBP in millions)
May-25
May-26
May-27
May-28
May-29
May-30
May-31
May-32
May-33
May-34
EBITDA
74
75
79
80
82
83
85
87
89
90
Other Income / (Exp)
0
0
0
0
0
0
0
0
0
0
D&A
(18)
(16)
(16)
(16)
(17)
(17)
(17)
(18)
(18)
(18)
EBIT
56
59
63
64
65
66
68
69
71
72
Pro forma Taxes
(16)
(17)
(18)
(18)
(18)
(19)
(19)
(19)
(20)
(20)
NOPAT
(40)
40
42
45
46
47
48
49
50
51
52
Capital Expenditures
(6)
(7)
(7)
(7)
(7)
(7)
(7)
(7)
(7)
(7)
(7)
NWC Investment
(2)
(1)
0
0
0
0
0
0
0
0
0
(+) D&A
7
18
16
16
16
17
17
17
18
18
18
Free Cash Flow
(40)
51
52
54
55
56
58
59
60
62
63
% Growth
NM
1%
5%
2%
2%
3%
2%
2%
2%
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