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。
FLXT
-15.0%
VUZI
-8.3%
OUST
-5.9%
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
IPG Photonics Corp
NASDAQGS:IPGP
美國 / 資訊科技 / 電子設備、儀器及組件
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
盈利能力價值
股價
64.21
USD
公允價值
56.93
USD
Metrics
Range
Conclusion
Adjusted Earnings
29.893 M - 227.7 M
158.5 M
Discount Rate
11.5% - 9.5%
10.5%
Fair Value
$27.55 - $77.78
$56.93
Upside
-56.4% - 23.2%
-9.8%
22.8%
Normalized EBIT Margin
8.4%
Normalized CapEx as % of Revenue
27.0%
Normalized Tax Rate
Earnings Power Value
分享
儲存
股價
64.21
USD
公允價值
56.93
USD
看漲
-9.8%
Adj EBIT Margin
Normalized EBIT Margin
Normalized Tax Rate
CapEx
Adj Earnings
Fair Value
Estimate Adjusted EBIT Margin
Fiscal Year Ending
LTM
Dec-20
Dec-21
Dec-22
Dec-23
Dec-24
Dec-24
(USD in millions)
FY-4
FY-3
FY-2
FY-1
FY
LTM
Revenue
1,201
1,461
1,430
1,287
977
977
Adjusted EBITDA Build-up
EBT, Incl. Unusual Items
206
366
183
275
(162)
(162)
(+) Net Interest Expense
(6)
2
(13)
(42)
(45)
(45)
(+) Other Non Operating Exp.
(14)
(16)
3
(3)
5
5
(+) D&A
95
96
91
70
61
61
(+) Non-recurring Items
46
58
1
217
217
Adjusted EBITDA
326
449
322
301
76
76
(-) D&A
(95)
(96)
(91)
(70)
(61)
(61)
Adjusted EBIT
232
353
231
232
14
14
% of Revenue
19.3%
24.1%
16.2%
18.0%
1.5%
1.5%
Low
Median
High
Adjusted EBIT Margin
1.5%
18.0%
24.1%
支援算式
Equity Waterfall
Equity Waterfall
Model
(USD in millions)
Low
Mid
High
Market
Enterprise Value
260
1,510
2,397
1,774
(+) Cash & Short Term Investments
930
930
930
930
(+) Investments & Other
0
0
0
0
(-) Debt
(18)
(18)
(18)
(18)
(-) Other Liabilities
0
0
0
0
(-) Preferred Stock
0
0
0
0
(-) Other
0
0
0
0
Value of Common Equity
1,172
2,422
3,310
2,687
(/) Shares Outstanding
42.5
42.5
42.5
42.5
Implied Stock Price (USD)
27.55
56.93
77.78
63.14
FX Rate: USD/USD
1.00
1.00
1.00
1.00
Implied Stock Price (USD)
27.55
56.93
77.78
63.14
Upside / (Downside)
-56.37%
-9.84%
23.19%
Stock Price
63.14
Stock Price Close
63.14
Restatment Type
Original
Reporting Currency
USD
Trading Currency
USD
FX Rate: USD/USD
1.00
Market Cap
2,686.5
Shares Outstanding
42.5
Share Exchange Ratio
1.0
Liquid Long-term Investments
0
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