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。
RKT
3.1%
ACTG
3.1%
PAY
2.8%
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
Mr. Cooper Group Inc
NASDAQCM:COOP
美國 / 財務狀況 / Financial Services
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 增長退出價
股價
124.24
USD
公允價值
74.00
USD
Metrics
Range
Conclusion
Discount Rate
11.8% - 10.8%
11.3%
Perpetuity Growth Rate
7.8% - 8.8%
8.3%
Fair Value
$25.08 - $170.51
$74
Upside
-79.0% - 42.6%
-38.1%
5.0%
Revenue 10y CAGR
81.0%
10y Avg EBITDA Margin
NM
Unlevered FCF 10y CAGR
10-Year DCF Model: Gordon Growth Exit
分享
儲存
股價
124.24
USD
公允價值
74.00
USD
看漲
-38.1%
Revenue and EBITDA
CapEx
Working Capital
D&A
Tax Rate
Discount Rate
Terminal Value
Select Revenue and EBITDA Forecast
(USD 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
2,225
2,578
2,936
3,113
3,222
3,287
3,352
3,420
3,488
3,558
3,629
% Growth
24.0%
15.9%
13.9%
6.0%
3.5%
2.0%
2.0%
2.0%
2.0%
2.0%
2.0%
EBITDA
989
2,150
2,535
2,491
2,578
2,629
2,682
2,736
2,790
2,846
2,903
% of Revenue
44.4%
83.4%
86.3%
80.0%
80.0%
80.0%
80.0%
80.0%
80.0%
80.0%
80.0%
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
(USD in millions)
Dec-25
Dec-26
Dec-27
Dec-28
Dec-29
Dec-30
Dec-31
Dec-32
Dec-33
Dec-34
Terminal
EBITDA
2,150
2,535
2,491
2,578
2,629
2,682
2,736
2,790
2,846
2,903
2,903
Other Income / (Exp)
0
0
0
0
0
0
0
0
0
0
0
D&A
(962)
(1,315)
(1,394)
(1,443)
(1,472)
(1,501)
(1,531)
(1,562)
(1,593)
(1,625)
(1,011)
EBIT
1,187
1,220
1,096
1,135
1,157
1,181
1,204
1,228
1,253
1,278
1,892
Pro forma Taxes
(285)
(293)
(263)
(272)
(278)
(283)
(289)
(295)
(301)
(307)
(454)
NOPAT
718
902
927
833
862
880
897
915
933
952
971
1,438
Capital Expenditures
(1,349)
(805)
(916)
(1,023)
(1,059)
(1,080)
(1,054)
(1,065)
(1,066)
(1,062)
(1,064)
(1,064)
NWC Investment
(815)
(668)
(676)
(335)
(206)
(122)
(124)
(127)
(129)
(132)
(135)
(566)
(+) D&A
44
962
1,315
1,394
1,443
1,472
1,501
1,531
1,562
1,593
1,625
1,011
Free Cash Flow
(1,402)
392
650
869
1,040
1,149
1,220
1,255
1,300
1,352
1,398
819
% Growth
NM
66%
34%
20%
10%
6%
3%
4%
4%
3%
-41%
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