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。
STEELCAS
-5.7%
GOODLUCK
-3.7%
KSL
-3.6%
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
收起
South West Pinnacle Exploration Ltd
NSEI:SOUTHWEST
印度 / 材料 / 金屬和採礦
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
107.06
INR
公允價值
85.79
INR
Metrics
Range
Conclusion
Discount Rate
8.8% - 7.8%
8.3%
Terminal EBITDA Multiple
14.6x - 16.6x
15.6x
Fair Value
₹76.26 - ₹95.64
₹85.79
Upside
-29.2% - -11.2%
-20.3%
2.3%
Revenue 5y CAGR
19.3%
5y Avg EBITDA Margin
-34.7%
Unlevered FCF 5y CAGR
5-Year DCF Model: EBITDA Exit
分享
儲存
股價
107.06
INR
公允價值
85.79
INR
看漲
-20.3%
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
Revenue
1,334
1,381
1,409
1,437
1,465
1,495
% Growth
7.4%
3.5%
2.0%
2.0%
2.0%
2.0%
EBITDA
257
267
272
278
283
289
% of Revenue
19.3%
19.3%
19.3%
19.3%
19.3%
19.3%
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-25
Mar-26
Mar-27
Mar-28
Mar-29
EBITDA
267
272
278
283
289
Other Income / (Exp)
0
0
0
0
0
D&A
(84)
(86)
(88)
(89)
(91)
EBIT
183
186
190
194
198
Pro forma Taxes
(51)
(52)
(53)
(54)
(55)
NOPAT
124
131
134
137
140
142
Capital Expenditures
(346)
(222)
(226)
(265)
(238)
(243)
NWC Investment
(34)
(17)
(10)
(10)
(11)
(11)
(+) D&A
85
84
86
88
89
91
Free Cash Flow
(170)
(24)
(16)
(51)
(19)
(20)
% Growth
NM
NM
NM
NM
NM
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