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
FIT Hon Teng Limited
OTCPK:FITGF
台灣 / 資訊科技 / 電子設備、儀器及組件
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 增長退出價
股價
0.26
USD
公允價值
0.42
USD
Metrics
Range
Conclusion
Discount Rate
12.0% - 11.0%
11.5%
Perpetuity Growth Rate
1.0% - 2.0%
1.5%
Fair Value
$0.37 - $0.48
$0.42
Upside
50.9% - 92.5%
69.7%
7.4%
Revenue 10y CAGR
12.1%
10y Avg EBITDA Margin
NM
Unlevered FCF 10y CAGR
10-Year DCF Model: Gordon Growth Exit
分享
儲存
股價
0.26
USD
公允價值
0.42
USD
看漲
69.7%
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
4,451
5,158
5,834
6,730
7,571
8,139
8,424
8,592
8,764
8,940
9,118
% Growth
6.1%
15.9%
13.1%
15.4%
12.5%
7.5%
3.5%
2.0%
2.0%
2.0%
2.0%
EBITDA
520
469
651
647
917
1,067
1,104
1,126
1,149
1,172
1,195
% of Revenue
11.7%
9.1%
11.2%
9.6%
12.1%
13.1%
13.1%
13.1%
13.1%
13.1%
13.1%
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
469
651
647
917
1,067
1,104
1,126
1,149
1,172
1,195
1,195
Other Income / (Exp)
0
0
0
0
0
0
0
0
0
0
0
D&A
(89)
(177)
(118)
(132)
(142)
(147)
(150)
(153)
(156)
(159)
(313)
EBIT
380
474
529
784
925
957
976
996
1,016
1,036
882
Pro forma Taxes
(103)
(128)
(143)
(212)
(250)
(258)
(264)
(269)
(274)
(280)
(238)
NOPAT
239
277
346
386
573
675
699
713
727
741
756
644
Capital Expenditures
#NUM!
(900)
(249)
(100)
(416)
(448)
(321)
(328)
(334)
(328)
(330)
(330)
NWC Investment
(42)
(116)
(111)
(148)
(139)
(94)
(47)
(28)
(28)
(29)
(29)
(23)
(+) D&A
193
89
177
118
132
142
147
150
153
156
159
313
Free Cash Flow
#NUM!
(650)
162
256
150
276
478
507
517
541
556
605
% Growth
NM
NM
58%
-41%
84%
73%
6%
2%
5%
3%
9%
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