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。
SPXB
-9.3%
STE A
-8.7%
MYM
-7.7%
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
收起
Billerud AB (publ)
OTCPK:BLRDF
瑞典 / 材料 / 容器與包裝
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
11.48
USD
公允價值
18.92
USD
Metrics
Range
Conclusion
Discount Rate
8.8% - 7.8%
8.3%
Perpetuity Growth Rate
0.0% - 0.5%
0.0%
Fair Value
$17.66 - $21.22
$18.92
Upside
53.8% - 84.8%
64.8%
1.3%
Revenue 10y CAGR
16.2%
10y Avg EBITDA Margin
10.9%
Unlevered FCF 10y CAGR
10-Year DCF Model: Gordon Growth Exit
分享
儲存
股價
11.48
USD
公允價值
18.92
USD
看漲
64.8%
Revenue and EBITDA
CapEx
Working Capital
D&A
Tax Rate
Discount Rate
Terminal Value
Select Revenue and EBITDA Forecast
(SEK 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
43,567
45,477
46,047
46,032
40,890
44,296
45,846
46,763
47,699
48,653
49,626
% Growth
5.3%
4.4%
1.3%
0.0%
-11.2%
8.3%
3.5%
2.0%
2.0%
2.0%
2.0%
EBITDA
4,602
5,878
6,093
6,290
7,630
7,635
7,902
8,060
8,221
8,386
8,554
% of Revenue
10.6%
12.9%
13.2%
13.7%
18.7%
17.2%
17.2%
17.2%
17.2%
17.2%
17.2%
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
(SEK in millions)
Dec-25
Dec-26
Dec-27
Dec-28
Dec-29
Dec-30
Dec-31
Dec-32
Dec-33
Dec-34
Terminal
EBITDA
5,878
6,093
6,290
7,630
7,635
7,902
8,060
8,221
8,386
8,554
8,554
Other Income / (Exp)
0
0
0
0
0
0
0
0
0
0
0
D&A
(2,900)
(2,902)
(2,957)
(2,951)
(3,051)
(3,158)
(3,221)
(3,285)
(3,351)
(3,418)
(2,781)
EBIT
2,978
3,191
3,333
4,679
4,584
4,744
4,839
4,936
5,035
5,136
5,772
Pro forma Taxes
(476)
(511)
(533)
(749)
(733)
(759)
(774)
(790)
(806)
(822)
(924)
NOPAT
1,646
2,501
2,680
2,800
3,930
3,851
3,985
4,065
4,146
4,229
4,314
4,849
Capital Expenditures
(2,389)
(3,500)
(2,600)
(2,500)
(3,050)
(3,050)
(2,867)
(2,924)
(2,947)
(2,913)
(2,928)
(2,928)
NWC Investment
(230)
(198)
(59)
2
534
(354)
(161)
(95)
(97)
(99)
(101)
0
(+) D&A
2,642
2,900
2,902
2,957
2,951
3,051
3,158
3,221
3,285
3,351
3,418
2,781
Free Cash Flow
1,670
1,703
2,923
3,258
4,365
3,498
4,115
4,267
4,388
4,569
4,703
4,702
% Growth
2%
72%
11%
34%
-20%
18%
4%
3%
4%
3%
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