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
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
GE Vernova T&D India Ltd
NSEI:GVT&D
印度 / 工業 / 電子設備
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
5 年 DCF EBITDA 退出價
股價
1,521.00
INR
公允價值
1,131.53
INR
Metrics
Range
Conclusion
Discount Rate
8.8% - 7.8%
8.3%
Terminal EBITDA Multiple
11.2x - 13.2x
12.2x
Fair Value
₹1,037 - ₹1,229
₹1,132
Upside
-31.8% - -19.2%
-25.6%
27.1%
Revenue 5y CAGR
20.4%
5y Avg EBITDA Margin
63.5%
Unlevered FCF 5y CAGR
5-Year DCF Model: EBITDA Exit
分享
儲存
股價
1,521.00
INR
公允價值
1,131.53
INR
看漲
-25.6%
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-24
Mar-25
Mar-26
Mar-27
Mar-28
Mar-29
Revenue
31,679
44,500
59,200
77,800
93,360
105,030
% Growth
14.2%
40.5%
33.0%
31.4%
20.0%
12.5%
EBITDA
3,225
7,869
10,320
14,040
21,516
26,831
% of Revenue
10.2%
17.7%
17.4%
18.0%
23.0%
25.5%
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-25
Mar-26
Mar-27
Mar-28
Mar-29
EBITDA
7,869
10,320
14,040
21,516
26,831
Other Income / (Exp)
0
0
0
0
0
D&A
(518)
(523)
(556)
(15,722)
(20,423)
EBIT
7,351
9,797
13,484
5,794
6,408
Pro forma Taxes
(1,985)
(2,645)
(3,641)
(1,564)
(1,730)
NOPAT
2,082
5,366
7,152
9,843
4,230
4,678
Capital Expenditures
(292)
(300)
(321)
(404)
(746)
(821)
NWC Investment
(116)
(375)
(430)
(545)
(456)
(342)
(+) D&A
373
518
523
556
15,722
20,423
Free Cash Flow
2,048
5,209
6,923
9,451
18,750
23,938
% Growth
154%
33%
37%
98%
28%
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