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。
524735
-3.1%
530549
2.8%
543434
-2.3%
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
Morepen Laboratories Ltd
NSEI:MOREPENLAB
印度 / 保健 / 製藥
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
54.48
INR
公允價值
58.47
INR
Metrics
Range
Conclusion
Discount Rate
10.0% - 9.0%
9.5%
Terminal EBITDA Multiple
16.3x - 18.3x
17.3x
Fair Value
₹54.31 - ₹62.91
₹58.47
Upside
-0.3% - 15.5%
7.3%
3.7%
Revenue 10y CAGR
11.8%
10y Avg EBITDA Margin
21.0%
Unlevered FCF 10y CAGR
10-Year DCF Model: EBITDA Exit
分享
儲存
股價
54.48
INR
公允價值
58.47
INR
看漲
7.3%
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
17,019
19,146
20,582
21,303
21,729
22,163
22,607
23,059
23,520
23,990
24,470
% Growth
19.7%
12.5%
7.5%
3.5%
2.0%
2.0%
2.0%
2.0%
2.0%
2.0%
2.0%
EBITDA
1,545
2,079
2,440
2,526
2,576
2,628
2,680
2,734
2,789
2,844
2,901
% of Revenue
9.1%
10.9%
11.9%
11.9%
11.9%
11.9%
11.9%
11.9%
11.9%
11.9%
11.9%
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
Mar-30
Mar-31
Mar-32
Mar-33
Mar-34
EBITDA
2,079
2,440
2,526
2,576
2,628
2,680
2,734
2,789
2,844
2,901
Other Income / (Exp)
0
0
0
0
0
0
0
0
0
0
D&A
(280)
(301)
(311)
(317)
(324)
(330)
(337)
(343)
(350)
(357)
EBIT
1,799
2,140
2,215
2,259
2,304
2,350
2,397
2,445
2,494
2,544
Pro forma Taxes
(342)
(407)
(421)
(429)
(438)
(447)
(455)
(465)
(474)
(483)
NOPAT
1,107
1,457
1,733
1,794
1,830
1,866
1,904
1,942
1,981
2,020
2,061
Capital Expenditures
(714)
(661)
(711)
(736)
(750)
(765)
(751)
(755)
(757)
(754)
(756)
NWC Investment
(333)
(253)
(171)
(86)
(51)
(52)
(53)
(54)
(55)
(56)
(57)
(+) D&A
179
280
301
311
317
324
330
337
343
350
357
Free Cash Flow
239
823
1,152
1,284
1,346
1,373
1,431
1,469
1,512
1,560
1,605
% Growth
245%
40%
11%
5%
2%
4%
3%
3%
3%
3%
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
利器在握，
智勝市場
下方影音提供重點優惠總覽，助你充分利用 InvestingPro。
觀看影音教學
探索福利