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。
ABVC
-13.3%
SCNI
-10.9%
ORGS
8.2%
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
Kamada Ltd
NASDAQGS:KMDA
以色列 / 保健 / 生物科技
加入觀察名單
貨幣
$
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
6.07
USD
公允價值
4.46
USD
Metrics
Range
Conclusion
Adjusted Earnings
5.728 M - 31.289 M
18.41 M
Discount Rate
10.8% - 8.8%
9.8%
Fair Value
$2.10 - $7.39
$4.46
Upside
-64.5% - 25.0%
-24.6%
13.4%
Normalized EBIT Margin
4.1%
Normalized CapEx as % of Revenue
13.0%
Normalized Tax Rate
Earnings Power Value
分享
儲存
股價
6.07
USD
公允價值
4.46
USD
看漲
-24.6%
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
133
104
129
143
161
161
Adjusted EBITDA Build-up
EBT, Incl. Unusual Items
19
(2)
(2)
8
13
13
(+) Net Interest Expense
(1)
(0)
(0)
(1)
(2)
(2)
(+) Other Non Operating Exp.
2
0
1
1
1
1
(+) D&A
5
6
12
11
12
12
(+) Non-recurring Items
(0)
3
6
1
8
8
Adjusted EBITDA
24
7
17
22
32
32
(-) D&A
(5)
(6)
(12)
(11)
(12)
(12)
Adjusted EBIT
19
1
5
10
20
20
% of Revenue
14.4%
1.1%
3.5%
7.1%
12.5%
12.5%
Low
Median
High
Adjusted EBIT Margin
1.1%
7.1%
14.4%
支援算式
Equity Waterfall
Equity Waterfall
Model
(USD in millions)
Low
Mid
High
Market
Enterprise Value
53
189
358
272
(+) Cash & Short Term Investments
78
78
78
78
(+) Investments & Other
0
0
0
0
(-) Debt
(11)
(11)
(11)
(11)
(-) Other Liabilities
0
0
0
0
(-) Preferred Stock
0
0
0
0
(-) Other
0
0
0
0
Value of Common Equity
121
256
425
340
(/) Shares Outstanding
57.5
57.5
57.5
57.5
Implied Stock Price (USD)
2.10
4.46
7.39
5.91
FX Rate: USD/USD
1.00
1.00
1.00
1.00
Implied Stock Price (USD)
2.10
4.46
7.39
5.91
Upside / (Downside)
-64.50%
-24.62%
25.04%
Stock Price
5.91
Stock Price Close
5.91
Restatment Type
Original
Reporting Currency
USD
Trading Currency
USD
FX Rate: USD/USD
1.00
Market Cap
351.3
Shares Outstanding
57.5
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