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
-6.9%
543746
5.5%
V2RETAIL
-5.0%
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
Manoj Vaibhav Gems N Jewellers Ltd
NSEI:MVGJL
印度 / 非必需消費品 / 特色產品零售
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 增長退出價
股價
225.16
INR
公允價值
282.97
INR
Metrics
Range
Conclusion
Discount Rate
10.8% - 9.8%
10.3%
Perpetuity Growth Rate
4.0% - 5.0%
4.5%
Fair Value
₹239 - ₹345.39
₹282.97
Upside
6.1% - 53.4%
25.7%
2.3%
Revenue 5y CAGR
6.7%
5y Avg EBITDA Margin
4.3%
Unlevered FCF 5y CAGR
5-Year DCF Model: Gordon Growth Exit
分享
儲存
股價
225.16
INR
公允價值
282.97
INR
看漲
25.7%
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
21,497
22,249
22,694
23,148
23,611
24,083
% Growth
6.0%
3.5%
2.0%
2.0%
2.0%
2.0%
EBITDA
1,484
1,494
1,524
1,554
1,585
1,617
% of Revenue
6.9%
6.7%
6.7%
6.7%
6.7%
6.7%
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
Terminal
EBITDA
1,494
1,524
1,554
1,585
1,617
1,617
Other Income / (Exp)
0
0
0
0
0
0
D&A
(75)
(76)
(78)
(79)
(81)
(14)
EBIT
1,419
1,447
1,476
1,506
1,536
1,603
Pro forma Taxes
(369)
(376)
(384)
(392)
(399)
(417)
NOPAT
1,049
1,050
1,071
1,092
1,114
1,137
1,186
Capital Expenditures
(15)
(12)
(14)
(14)
(14)
(14)
(14)
NWC Investment
(184)
(113)
(67)
(68)
(70)
(71)
(163)
(+) D&A
66
75
76
78
79
81
14
Free Cash Flow
916
999
1,067
1,088
1,110
1,132
1,023
% Growth
9%
7%
2%
2%
2%
-10%
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