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。
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
ZimVie Inc
NASDAQGS:ZIMV
美國 / 保健 / 醫護設備及用品
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 收入退出價
股價
11.73
USD
公允價值
17.84
USD
Metrics
Range
Conclusion
Discount Rate
11.8% - 10.8%
11.3%
Terminal Revenue Multiple
2.0x - 2.2x
2.1x
Fair Value
$16.34 - $19.45
$17.84
Upside
42.2% - 69.3%
55.3%
2.5%
Revenue 10y CAGR
16.1%
10y Avg EBITDA Margin
-0.6%
Unlevered FCF 10y CAGR
10-Year DCF Model: Revenue Exit
分享
儲存
股價
11.73
USD
公允價值
17.84
USD
看漲
55.3%
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
450
449
461
492
509
519
530
540
551
562
573
% Growth
-1.7%
-0.1%
2.6%
6.7%
3.5%
2.0%
2.0%
2.0%
2.0%
2.0%
2.0%
EBITDA
32
69
77
80
82
84
86
87
89
91
93
% of Revenue
7.2%
15.5%
16.6%
16.2%
16.2%
16.2%
16.2%
16.2%
16.2%
16.2%
16.2%
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
69
77
80
82
84
86
87
89
91
93
Other Income / (Exp)
0
0
0
0
0
0
0
0
0
0
D&A
(32)
(33)
(38)
(39)
(40)
(40)
(41)
(42)
(43)
(44)
EBIT
38
43
42
43
44
45
46
47
48
49
Pro forma Taxes
(7)
(8)
(8)
(8)
(8)
(8)
(8)
(8)
(9)
(9)
NOPAT
(2)
31
35
34
36
36
37
38
39
39
40
Capital Expenditures
(5)
(12)
(12)
(13)
(71)
(74)
(53)
(54)
(55)
(54)
(54)
NWC Investment
2
0
(3)
(7)
(4)
(2)
(2)
(3)
(3)
(3)
(3)
(+) D&A
34
32
33
38
39
40
40
41
42
43
44
Free Cash Flow
29
51
54
52
(1)
(0)
22
23
23
26
27
% Growth
6%
-4%
NM
NM
NM
2%
2%
11%
5%
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