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。
88L
69.7%
8CP
13.0%
SPXB
-9.3%
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
Stora Enso A
OM:STEA
芬蘭 / 材料 / 紙張及林木產品
貨幣
kr
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
盈利能力價值
股價
99.40
SEK
公允價值
77.49
SEK
Metrics
Range
Conclusion
Adjusted Earnings
233.2 M - 1.581 B
829.9 M
Discount Rate
11.8% - 9.8%
10.8%
Fair Value
kr0 - kr193.89
kr77.49
Upside
-100.0% - 95.8%
-21.7%
11.2%
Normalized EBIT Margin
7.7%
Normalized CapEx as % of Revenue
15.0%
Normalized Tax Rate
Earnings Power Value
分享
儲存
股價
99.40
SEK
公允價值
77.49
SEK
看漲
-21.7%
Adj EBIT Margin
Normalized EBIT Margin
Normalized Tax Rate
CapEx
Adj Earnings
Fair Value
Estimate Adjusted EBIT Margin
Fiscal Year Ending
LTM
Dec-20
Dec-21
Dec-22
Dec-23
Dec-24
Dec-24
(EUR in millions)
FY-4
FY-3
FY-2
FY-1
FY
LTM
Revenue
8,553
10,164
11,680
9,396
9,049
9,049
Adjusted EBITDA Build-up
EBT, Incl. Unusual Items
773
1,420
1,859
(495)
(119)
(119)
(+) Net Interest Expense
131
124
104
112
125
125
(+) Other Non Operating Exp.
22
(138)
(200)
(66)
16
16
(+) D&A
475
468
467
457
430
430
(+) Non-recurring Items
(379)
(247)
(94)
486
308
308
Adjusted EBITDA
1,022
1,627
2,136
494
760
760
(-) D&A
(475)
(468)
(467)
(457)
(430)
(430)
Adjusted EBIT
547
1,159
1,669
37
330
330
% of Revenue
6.4%
11.4%
14.3%
0.4%
3.6%
3.6%
Low
Median
High
Adjusted EBIT Margin
0.4%
6.4%
14.3%
支援算式
Equity Waterfall
Equity Waterfall
Model
(EUR in millions)
Low
Mid
High
Market
Enterprise Value
1,985
7,720
16,218
9,291
(+) Cash & Short Term Investments
1,999
1,999
1,999
1,999
(+) Investments & Other
1,567
1,567
1,567
1,567
(-) Debt
(5,779)
(5,779)
(5,779)
(5,779)
(-) Other Liabilities
150
150
150
150
(-) Preferred Stock
0
0
0
0
(-) Other
0
0
0
0
Value of Common Equity
(78)
5,657
14,155
7,228
(/) Shares Outstanding
788.6
788.6
788.6
788.6
Implied Stock Price (EUR)
0.00
7.17
17.95
9.17
FX Rate: EUR/SEK
0.09
0.09
0.09
0.09
Implied Stock Price (SEK)
0.00
77.49
193.89
99.00
Upside / (Downside)
-100.00%
-21.73%
95.84%
Stock Price
99.00
Stock Price Close
99.00
Restatment Type
Original
Reporting Currency
EUR
Trading Currency
SEK
FX Rate: EUR/SEK
0.09
Market Cap
77,050.1
Shares Outstanding
788.6
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