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
收起
Lundin Mining Corp
OTCPK:LUNMF
加拿大 / 材料 / 金屬和採礦
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
6.74
USD
公允價值
3.70
USD
Metrics
Range
Conclusion
Discount Rate
11.0% - 10.0%
10.5%
Perpetuity Growth Rate
7.2% - 8.3%
7.8%
Fair Value
$1.93 - $7.48
$3.70
Upside
-73.7% - 1.8%
-49.7%
-0.1%
Revenue 10y CAGR
47.1%
10y Avg EBITDA Margin
13.6%
Unlevered FCF 10y CAGR
10-Year DCF Model: Gordon Growth Exit
分享
儲存
股價
6.74
USD
公允價值
3.70
USD
看漲
-49.7%
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
3,423
3,487
3,551
3,528
3,912
3,405
3,405
3,405
3,405
3,405
3,405
% Growth
24.8%
1.9%
1.8%
-0.7%
10.9%
-13.0%
0.0%
0.0%
0.0%
0.0%
0.0%
EBITDA
1,334
1,531
1,705
1,682
1,811
1,618
1,618
1,618
1,618
1,618
1,618
% of Revenue
39.0%
43.9%
48.0%
47.7%
46.3%
47.5%
47.5%
47.5%
47.5%
47.5%
47.5%
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
1,531
1,705
1,682
1,811
1,618
1,618
1,618
1,618
1,618
1,618
1,618
Other Income / (Exp)
0
0
0
0
0
0
0
0
0
0
0
D&A
(539)
(511)
(732)
(308)
(989)
(989)
(989)
(989)
(989)
(989)
(940)
EBIT
992
1,194
950
1,503
629
629
629
629
629
629
678
Pro forma Taxes
(347)
(418)
(333)
(526)
(220)
(220)
(220)
(220)
(220)
(220)
(237)
NOPAT
508
645
776
618
977
409
409
409
409
409
409
441
Capital Expenditures
(807)
(735)
(1,144)
(1,425)
(1,731)
(1,847)
(989)
(989)
(989)
(989)
(989)
(989)
NWC Investment
(139)
(13)
(13)
5
(79)
104
0
0
0
0
0
(54)
(+) D&A
553
539
511
732
308
989
989
989
989
989
989
940
Free Cash Flow
114
435
130
(71)
(525)
(345)
409
409
409
409
409
337
% Growth
281%
-70%
NM
NM
NM
NM
0%
0%
0%
0%
-17%
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