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。
ENR
-6.2%
5803
-5.4%
5801
-4.2%
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
Mitsubishi Electric Corp ADR
OTCPK:MIELY
日本 / 工業 / 電子設備
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
5 年 DCF 收入退出價
股價
37.40
USD
公允價值
46.70
USD
Metrics
Range
Conclusion
Discount Rate
9.3% - 8.3%
8.8%
Terminal Revenue Multiple
0.9x - 1.0x
0.9x
Fair Value
$44.77 - $48.70
$46.70
Upside
19.7% - 30.2%
24.9%
3.9%
Revenue 5y CAGR
13.6%
5y Avg EBITDA Margin
20.8%
Unlevered FCF 5y CAGR
5-Year DCF Model: Revenue Exit
分享
儲存
股價
37.40
USD
公允價值
46.70
USD
看漲
24.9%
Revenue and EBITDA
CapEx
Working Capital
D&A
Tax Rate
Discount Rate
Terminal Value
Select Revenue and EBITDA Forecast
(JPY in millions)
Input Projections
Fiscal Years Ending
Mar-24
Mar-25
Mar-26
Mar-27
Mar-28
Mar-29
Revenue
5,257,914
4,720,000
5,638,200
5,871,682
6,098,497
6,356,000
% Growth
5.1%
-10.2%
19.5%
4.1%
3.9%
4.2%
EBITDA
529,354
628,000
666,800
742,500
899,000
992,000
% of Revenue
10.1%
13.3%
11.8%
12.6%
14.7%
15.6%
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
(JPY in millions)
Mar-25
Mar-26
Mar-27
Mar-28
Mar-29
EBITDA
628,000
666,800
742,500
899,000
992,000
Other Income / (Exp)
0
0
0
0
0
D&A
(218,000)
(224,800)
(243,990)
(334,000)
(405,000)
EBIT
410,000
442,000
498,510
565,000
587,000
Pro forma Taxes
(86,100)
(92,820)
(104,687)
(118,650)
(123,270)
NOPAT
259,535
323,900
349,180
393,823
446,350
463,730
Capital Expenditures
(175,756)
(232,000)
(248,537)
(250,000)
(219,280)
(226,638)
NWC Investment
(58,057)
122,846
(209,693)
(53,321)
(51,799)
(58,807)
(+) D&A
200,829
218,000
224,800
243,990
334,000
405,000
Free Cash Flow
226,550
432,746
115,750
334,491
509,272
583,285
% Growth
91%
-73%
189%
52%
15%
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