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。
CELLPOINT
6.2%
ARVINDFASN
5.8%
DPABHUSHAN
5.6%
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
WarrenAI
收起
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
10 年 DCF EBITDA 退出價
股價
2,763.50
INR
公允價值
3,218.02
INR
Metrics
Range
Conclusion
Discount Rate
8.5% - 7.5%
8.0%
Terminal EBITDA Multiple
8.9x - 10.9x
9.9x
Fair Value
₹2,910 - ₹3,550
₹3,218
Upside
6.6% - 30.0%
17.9%
12.2%
Revenue 10y CAGR
23.1%
10y Avg EBITDA Margin
28.4%
Unlevered FCF 10y CAGR
10-Year DCF Model: EBITDA Exit
分享
儲存
股價
2,763.50
INR
公允價值
3,218.02
INR
看漲
17.9%
Revenue and EBITDA
CapEx
Working Capital
D&A
Tax Rate
Discount Rate
Terminal Value
Select Revenue and EBITDA Forecast
(INR in millions)
Input Projections
Fiscal Years Ending
Mar-25
Mar-26
Mar-27
Mar-28
Mar-29
Mar-30
Mar-31
Mar-32
Mar-33
Mar-34
Mar-35
Revenue
12,516
15,557
19,790
24,796
29,755
33,475
35,985
37,245
37,990
38,749
39,524
% Growth
25.3%
24.3%
27.2%
25.3%
20.0%
12.5%
7.5%
3.5%
2.0%
2.0%
2.0%
EBITDA
1,901
2,565
3,411
4,493
6,879
8,576
9,399
9,728
9,923
10,121
10,324
% of Revenue
15.2%
16.5%
17.2%
18.1%
23.1%
25.6%
26.1%
26.1%
26.1%
26.1%
26.1%
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
(INR in millions)
Mar-26
Mar-27
Mar-28
Mar-29
Mar-30
Mar-31
Mar-32
Mar-33
Mar-34
Mar-35
EBITDA
2,565
3,411
4,493
6,879
8,576
9,399
9,728
9,923
10,121
10,324
Other Income / (Exp)
0
0
0
0
0
0
0
0
0
0
D&A
(822)
(1,031)
(1,248)
(1,498)
(1,685)
(1,811)
(1,875)
(1,912)
(1,950)
(1,989)
EBIT
1,743
2,380
3,245
5,382
6,891
7,588
7,854
8,011
8,171
8,334
Pro forma Taxes
(453)
(619)
(844)
(1,399)
(1,792)
(1,973)
(2,042)
(2,083)
(2,124)
(2,167)
NOPAT
940
1,290
1,761
2,401
3,983
5,100
5,615
5,812
5,928
6,047
6,167
Capital Expenditures
(793)
(420)
(759)
(770)
(924)
(1,040)
(911)
(943)
(962)
(939)
(948)
NWC Investment
(188)
(226)
(315)
(372)
(369)
(277)
(187)
(94)
(55)
(57)
(58)
(+) D&A
630
822
1,031
1,248
1,498
1,685
1,811
1,875
1,912
1,950
1,989
Free Cash Flow
589
1,466
1,718
2,507
4,187
5,468
6,328
6,650
6,823
7,002
7,151
% Growth
149%
17%
46%
67%
31%
16%
5%
3%
3%
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