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。
DTTL.F
21.6%
VSH
9.1%
CLS
7.2%
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
TD Synnex Corp
NYSE:SNX
美國 / 資訊科技 / 電子設備、儀器及組件
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
盈利能力價值
股價
110.16
USD
公允價值
123.31
USD
Metrics
Range
Conclusion
Adjusted Earnings
1.171 B - 1.793 B
1.449 B
Discount Rate
11.3% - 9.3%
10.3%
Fair Value
$78.87 - $185.82
$123.31
Upside
-26.6% - 73.0%
14.8%
3.1%
Normalized EBIT Margin
0.5%
Normalized CapEx as % of Revenue
20.0%
Normalized Tax Rate
Earnings Power Value
分享
儲存
股價
110.16
USD
公允價值
123.31
USD
看漲
14.8%
Adj EBIT Margin
Normalized EBIT Margin
Normalized Tax Rate
CapEx
Adj Earnings
Fair Value
Estimate Adjusted EBIT Margin
Fiscal Year Ending
LTM
Nov-20
Nov-21
Nov-22
Nov-23
Nov-24
Feb-25
(USD in millions)
FY-4
FY-3
FY-2
FY-1
FY
LTM
Revenue
19,977
31,614
62,344
57,555
58,452
59,009
Adjusted EBITDA Build-up
EBT, Incl. Unusual Items
436
466
827
790
866
857
(+) Net Interest Expense
76
172
256
262
278
(+) Other Non Operating Exp.
9
157
52
43
66
61
(+) D&A
65
152
463
418
408
407
(+) Non-recurring Items
7
112
222
211
71
41
Adjusted EBITDA
594
887
1,737
1,718
1,673
1,643
(-) D&A
(65)
(152)
(463)
(418)
(408)
(407)
Adjusted EBIT
529
735
1,273
1,299
1,266
1,237
% of Revenue
2.6%
2.3%
2.0%
2.3%
2.2%
2.1%
Low
Median
High
Adjusted EBIT Margin
2.0%
2.3%
2.6%
支援算式
Equity Waterfall
Equity Waterfall
Model
(USD in millions)
Low
Mid
High
Market
Enterprise Value
10,405
14,134
19,380
12,802
(+) Cash & Short Term Investments
542
542
542
542
(+) Investments & Other
0
0
0
0
(-) Debt
(4,328)
(4,328)
(4,328)
(4,328)
(-) Other Liabilities
0
0
0
0
(-) Preferred Stock
0
0
0
0
(-) Other
0
0
0
0
Value of Common Equity
6,619
10,348
15,594
9,016
(/) Shares Outstanding
83.9
83.9
83.9
83.9
Implied Stock Price (USD)
78.87
123.31
185.82
107.43
FX Rate: USD/USD
1.00
1.00
1.00
1.00
Implied Stock Price (USD)
78.87
123.31
185.82
107.43
Upside / (Downside)
-26.58%
14.78%
72.97%
Stock Price
107.43
Stock Price Close
107.43
Restatment Type
Original
Reporting Currency
USD
Trading Currency
USD
FX Rate: USD/USD
1.00
Market Cap
9,015.7
Shares Outstanding
83.9
Share Exchange Ratio
1.0
Liquid Long-term Investments
0
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