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。
ORK
-8.7%
ASA
-7.0%
SALM
-5.1%
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
Masoval AS
OB:MAS
挪威 / 必需消費品 / 食物產品
加入觀察名單
貨幣
kr
綜觀
股息
財報
模型
財務狀況
比較
穩健度
圖表
5 年 DCF 增長退出價
股價
23.80
NOK
公允價值
35.20
NOK
Metrics
Range
Conclusion
Discount Rate
13.3% - 12.3%
12.8%
Perpetuity Growth Rate
0.0% - 0.5%
0.0%
Fair Value
kr33.09 - kr39.16
kr35.20
Upside
38.4% - 63.8%
47.3%
7.8%
Revenue 5y CAGR
31.8%
5y Avg EBITDA Margin
60.7%
Unlevered FCF 5y CAGR
5-Year DCF Model: Gordon Growth Exit
分享
儲存
股價
23.80
NOK
公允價值
35.20
NOK
看漲
47.3%
Revenue and EBITDA
CapEx
Working Capital
D&A
Tax Rate
Discount Rate
Terminal Value
Select Revenue and EBITDA Forecast
(NOK in millions)
Input Projections
Fiscal Years Ending
Dec-24
Dec-25
Dec-26
Dec-27
Dec-28
Dec-29
Revenue
2,418
2,613
3,051
3,328
3,444
3,513
% Growth
1.5%
8.1%
16.8%
9.1%
3.5%
2.0%
EBITDA
300
690
942
1,129
1,168
1,192
% of Revenue
12.4%
26.4%
30.9%
33.9%
33.9%
33.9%
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
(NOK in millions)
Dec-25
Dec-26
Dec-27
Dec-28
Dec-29
Terminal
EBITDA
690
942
1,129
1,168
1,192
1,192
Other Income / (Exp)
0
0
0
0
0
0
D&A
(207)
(205)
(215)
(223)
(227)
(109)
EBIT
482
737
914
946
965
1,082
Pro forma Taxes
(77)
(118)
(146)
(151)
(154)
(173)
NOPAT
181
405
619
768
794
810
909
Capital Expenditures
(166)
(88)
(105)
(108)
(111)
(115)
(115)
NWC Investment
(16)
(86)
(193)
(122)
(51)
(30)
0
(+) D&A
84
207
205
215
223
227
109
Free Cash Flow
83
438
526
753
855
892
903
% Growth
427%
20%
43%
14%
4%
1%
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