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。
543230
9.5%
HBLENGINE
8.3%
NIPPOBATRY
6.0%
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
Kundan Edifice Ltd
NSEI:KEL
印度 / 工業 / 電子設備
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
100.85
INR
公允價值
135.69
INR
Metrics
Range
Conclusion
Discount Rate
9.8% - 8.8%
9.3%
Terminal Revenue Multiple
1.6x - 1.8x
1.7x
Fair Value
₹125.41 - ₹146.65
₹135.69
Upside
24.3% - 45.4%
34.6%
5.4%
Revenue 10y CAGR
18.4%
10y Avg EBITDA Margin
NM
Unlevered FCF 10y CAGR
10-Year DCF Model: Revenue Exit
分享
儲存
股價
100.85
INR
公允價值
135.69
INR
看漲
34.6%
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
Mar-30
Mar-31
Mar-32
Mar-33
Mar-34
Revenue
842
1,011
1,137
1,222
1,265
1,291
1,316
1,343
1,370
1,397
1,425
% Growth
39.9%
20.0%
12.5%
7.5%
3.5%
2.0%
2.0%
2.0%
2.0%
2.0%
2.0%
EBITDA
77
155
202
230
238
243
248
252
258
263
268
% of Revenue
9.1%
15.3%
17.8%
18.8%
18.8%
18.8%
18.8%
18.8%
18.8%
18.8%
18.8%
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
Mar-25
Mar-26
Mar-27
Mar-28
Mar-29
Mar-30
Mar-31
Mar-32
Mar-33
Mar-34
EBITDA
155
202
230
238
243
248
252
258
263
268
Other Income / (Exp)
0
0
0
0
0
0
0
0
0
0
D&A
(14)
(16)
(17)
(18)
(18)
(19)
(19)
(20)
(20)
(20)
EBIT
140
186
212
220
224
229
233
238
243
248
Pro forma Taxes
(18)
(24)
(28)
(29)
(29)
(30)
(30)
(31)
(32)
(32)
NOPAT
56
122
162
185
191
195
199
203
207
211
215
Capital Expenditures
(89)
(91)
(102)
(110)
(113)
(116)
(113)
(114)
(114)
(114)
(114)
NWC Investment
(108)
(76)
(57)
(38)
(19)
(11)
(12)
(12)
(12)
(12)
(13)
(+) D&A
13
14
16
17
18
18
19
19
20
20
20
Free Cash Flow
(129)
(30)
19
54
77
86
93
96
100
105
109
% Growth
NM
179%
41%
13%
8%
3%
4%
5%
4%
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