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。
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
ATI Inc
NYSE:ATI
美國 / 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
10 年 DCF EBITDA 退出價
股價
53.09
USD
公允價值
57.73
USD
Metrics
Range
Conclusion
Discount Rate
10.5% - 9.5%
10.0%
Terminal EBITDA Multiple
7.1x - 9.1x
8.1x
Fair Value
$51.70 - $64.21
$57.73
Upside
-2.6% - 20.9%
8.7%
4.5%
Revenue 10y CAGR
20.4%
10y Avg EBITDA Margin
12.7%
Unlevered FCF 10y CAGR
10-Year DCF Model: EBITDA Exit
分享
儲存
股價
53.09
USD
公允價值
57.73
USD
看漲
8.7%
Revenue and EBITDA
CapEx
Working Capital
D&A
Tax Rate
Discount Rate
Terminal Value
Select Revenue and EBITDA Forecast
(USD in millions)
Input Projections
Fiscal Years Ending
Dec-24
Dec-25
Dec-26
Dec-27
Dec-28
Dec-29
Dec-30
Dec-31
Dec-32
Dec-33
Dec-34
Revenue
4,362
4,591
4,978
5,351
5,692
6,057
6,269
6,395
6,523
6,653
6,786
% Growth
4.5%
5.2%
8.4%
7.5%
6.4%
6.4%
3.5%
2.0%
2.0%
2.0%
2.0%
EBITDA
671
816
918
1,034
1,192
1,288
1,333
1,360
1,387
1,415
1,443
% of Revenue
15.4%
17.8%
18.4%
19.3%
20.9%
21.3%
21.3%
21.3%
21.3%
21.3%
21.3%
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
(USD in millions)
Dec-25
Dec-26
Dec-27
Dec-28
Dec-29
Dec-30
Dec-31
Dec-32
Dec-33
Dec-34
EBITDA
816
918
1,034
1,192
1,288
1,333
1,360
1,387
1,415
1,443
Other Income / (Exp)
0
0
0
0
0
0
0
0
0
0
D&A
(170)
(117)
(143)
(152)
(162)
(168)
(171)
(175)
(178)
(182)
EBIT
646
800
891
1,040
1,126
1,165
1,189
1,212
1,237
1,261
Pro forma Taxes
(78)
(96)
(107)
(125)
(135)
(140)
(143)
(145)
(148)
(151)
NOPAT
480
569
704
784
915
991
1,026
1,046
1,067
1,088
1,110
Capital Expenditures
(239)
(270)
(213)
(200)
(228)
(242)
(223)
(228)
(231)
(227)
(229)
NWC Investment
(58)
(70)
(119)
(114)
(105)
(112)
(65)
(38)
(39)
(40)
(41)
(+) D&A
126
170
117
143
152
162
168
171
175
178
182
Free Cash Flow
308
398
491
613
735
799
905
951
971
999
1,022
% Growth
29%
23%
25%
20%
9%
13%
5%
2%
3%
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