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
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 收入退出價
股價
499.00
NOK
公允價值
634.64
NOK
Metrics
Range
Conclusion
Discount Rate
9.5% - 8.5%
9.0%
Terminal Revenue Multiple
2.9x - 3.2x
3.0x
Fair Value
kr587.59 - kr684.87
kr634.64
Upside
17.8% - 37.2%
27.2%
5.7%
Revenue 10y CAGR
29.2%
10y Avg EBITDA Margin
6.0%
Unlevered FCF 10y CAGR
10-Year DCF Model: Revenue Exit
分享
儲存
股價
499.00
NOK
公允價值
634.64
NOK
看漲
27.2%
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
Dec-30
Dec-31
Dec-32
Dec-33
Dec-34
Revenue
26,077
31,148
34,190
36,381
38,413
40,592
42,013
42,853
43,710
44,584
45,476
% Growth
-6.5%
19.4%
9.8%
6.4%
5.6%
5.7%
3.5%
2.0%
2.0%
2.0%
2.0%
EBITDA
6,351
9,698
11,465
13,119
10,579
11,108
11,497
11,727
11,961
12,200
12,444
% of Revenue
24.4%
31.1%
33.5%
36.1%
27.5%
27.4%
27.4%
27.4%
27.4%
27.4%
27.4%
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
Dec-25
Dec-26
Dec-27
Dec-28
Dec-29
Dec-30
Dec-31
Dec-32
Dec-33
Dec-34
EBITDA
9,698
11,465
13,119
10,579
11,108
11,497
11,727
11,961
12,200
12,444
Other Income / (Exp)
0
0
0
0
0
0
0
0
0
0
D&A
(1,800)
(1,804)
(2,139)
(334)
(494)
(511)
(522)
(532)
(543)
(553)
EBIT
7,898
9,661
10,980
10,245
10,614
10,985
11,205
11,429
11,658
11,891
Pro forma Taxes
(1,817)
(2,222)
(2,525)
(2,356)
(2,441)
(2,527)
(2,577)
(2,629)
(2,681)
(2,735)
NOPAT
3,912
6,081
7,439
8,455
7,889
8,173
8,459
8,628
8,801
8,977
9,156
Capital Expenditures
(1,790)
(1,950)
(1,660)
(1,645)
(2,412)
(2,509)
(2,189)
(2,232)
(2,277)
(2,233)
(2,247)
NWC Investment
621
(1,735)
(1,041)
(750)
(695)
(745)
(486)
(287)
(293)
(299)
(305)
(+) D&A
1,271
1,800
1,804
2,139
334
494
511
522
532
543
553
Free Cash Flow
4,013
4,197
6,542
8,199
5,115
5,412
6,295
6,630
6,762
6,987
7,157
% Growth
56%
25%
-38%
6%
16%
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