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。
4333
100.0%
DLINKINDIA
-5.4%
WEL
-3.8%
HK
前往
獲取50%折扣優惠
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
😎
週末觀察名單：
跟單傳奇投資人，複製投資組合到你的觀察名單，點擊一鍵完成
免費複製
Netweb Technologies India Ltd
NSEI:NETWEB
印度 / 資訊科技 / 科技硬件、儲存及周邊設備
加入觀察名單
貨幣
₹
綜觀
新聞
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
2,147.90
INR
公允價值
2,130.57
INR
Metrics
Range
Conclusion
Discount Rate
10.5% - 9.5%
10.0%
Terminal EBITDA Multiple
17.7x - 19.7x
18.7x
Fair Value
₹1,973 - ₹2,299
₹2,131
Upside
-6.2% - 9.2%
1.2%
16.3%
Revenue 10y CAGR
19.5%
10y Avg EBITDA Margin
30.1%
Unlevered FCF 10y CAGR
10-Year DCF Model: EBITDA Exit
分享
儲存
股價
2,147.90
INR
公允價值
2,130.57
INR
看漲
1.2%
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
11,490
16,813
23,901
32,711
39,253
44,159
47,471
49,133
50,115
51,118
52,140
% Growth
58.7%
46.3%
42.2%
36.9%
20.0%
12.5%
7.5%
3.5%
2.0%
2.0%
2.0%
EBITDA
1,577
2,352
3,413
4,666
7,562
9,611
10,569
10,939
11,158
11,381
11,609
% of Revenue
13.7%
14.0%
14.3%
14.3%
19.3%
21.8%
22.3%
22.3%
22.3%
22.3%
22.3%
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
2,352
3,413
4,666
7,562
9,611
10,569
10,939
11,158
11,381
11,609
Other Income / (Exp)
0
0
0
0
0
0
0
0
0
0
D&A
(147)
(187)
(236)
(283)
(319)
(342)
(354)
(362)
(369)
(376)
EBIT
2,205
3,226
4,430
7,279
9,292
10,227
10,585
10,796
11,012
11,233
Pro forma Taxes
(573)
(839)
(1,152)
(1,892)
(2,416)
(2,659)
(2,752)
(2,807)
(2,863)
(2,920)
NOPAT
1,100
1,632
2,387
3,278
5,386
6,876
7,568
7,833
7,989
8,149
8,312
Capital Expenditures
(255)
(91)
(179)
(295)
(354)
(398)
(349)
(361)
(369)
(360)
(363)
NWC Investment
(342)
(429)
(571)
(709)
(527)
(395)
(267)
(134)
(79)
(81)
(82)
(+) D&A
90
147
187
236
283
319
342
354
362
369
376
Free Cash Flow
593
1,259
1,824
2,510
4,789
6,402
7,295
7,692
7,903
8,078
8,243
% Growth
112%
45%
38%
91%
34%
14%
5%
3%
2%
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