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。
PYPL
-5.4%
CTLP
-3.2%
ONIT
-3.1%
HK
前往
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
Toast Inc
NYSE:TOST
美國 / 財務狀況 / Financial Services
貨幣
$
加入觀察名單
綜觀
股息
財報
模型
財務狀況
比較
穩健度
圖表
10 年 DCF 增長退出價
股價
33.58
USD
公允價值
32.84
USD
Metrics
Range
Conclusion
Discount Rate
10.8% - 9.8%
10.3%
Perpetuity Growth Rate
2.5% - 3.5%
3.0%
Fair Value
$29.74 - $36.89
$32.84
Upside
-11.4% - 9.9%
-2.2%
11.5%
Revenue 10y CAGR
12.8%
10y Avg EBITDA Margin
34.2%
Unlevered FCF 10y CAGR
10-Year DCF Model: Gordon Growth Exit
分享
儲存
股價
33.58
USD
公允價值
32.84
USD
看漲
-2.2%
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
4,960
6,075
7,299
8,552
9,669
11,350
12,768
13,726
14,206
14,490
14,780
% Growth
28.3%
22.5%
20.1%
17.2%
13.1%
17.4%
12.5%
7.5%
3.5%
2.0%
2.0%
EBITDA
111
524
717
978
1,118
1,503
1,819
2,024
2,095
2,136
2,179
% of Revenue
2.2%
8.6%
9.8%
11.4%
11.6%
13.2%
14.2%
14.7%
14.7%
14.7%
14.7%
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
(USD in millions)
Dec-25
Dec-26
Dec-27
Dec-28
Dec-29
Dec-30
Dec-31
Dec-32
Dec-33
Dec-34
Terminal
EBITDA
524
717
978
1,118
1,503
1,819
2,024
2,095
2,136
2,179
2,179
Other Income / (Exp)
55
86
124
0
0
0
0
0
0
0
0
D&A
(53)
(64)
(74)
(165)
(316)
(356)
(382)
(396)
(404)
(412)
(107)
EBIT
527
740
1,028
953
1,187
1,463
1,641
1,699
1,733
1,767
2,072
Pro forma Taxes
(74)
(104)
(144)
(133)
(166)
(205)
(230)
(238)
(243)
(247)
(290)
NOPAT
58
453
637
884
820
1,021
1,258
1,412
1,461
1,490
1,520
1,782
Capital Expenditures
(54)
(61)
(77)
(94)
(109)
(122)
(108)
(113)
(114)
(112)
(113)
(113)
NWC Investment
49
50
55
57
50
76
64
43
22
13
13
20
(+) D&A
44
53
64
74
165
316
356
382
396
404
412
107
Free Cash Flow
97
495
679
921
926
1,291
1,570
1,724
1,764
1,795
1,832
1,796
% Growth
410%
37%
36%
1%
39%
22%
10%
2%
2%
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