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
Mondi plc
OTCPK:MNODF
英國 / 材料 / 紙張及林木產品
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
盈利能力價值
股價
13.60
USD
公允價值
20.58
USD
Metrics
Range
Conclusion
Adjusted Earnings
507.9 M - 1.112 B
839.7 M
Discount Rate
9.3% - 7.3%
8.3%
Fair Value
$8.50 - $33.87
$20.58
Upside
-37.5% - 149.1%
51.3%
15.4%
Normalized EBIT Margin
10.1%
Normalized CapEx as % of Revenue
23.0%
Normalized Tax Rate
Earnings Power Value
分享
儲存
股價
13.60
USD
公允價值
20.58
USD
看漲
51.3%
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
6,663
6,974
8,902
7,330
7,416
7,416
Adjusted EBITDA Build-up
EBT, Incl. Unusual Items
770
712
1,560
682
378
378
(+) Net Interest Expense
89
76
132
66
58
58
(+) Other Non Operating Exp.
3
(4)
4
4
6
6
(+) D&A
405
353
369
382
412
412
(+) Non-recurring Items
29
2
(435)
(214)
100
100
Adjusted EBITDA
1,296
1,139
1,630
920
954
954
(-) D&A
(405)
(353)
(369)
(382)
(412)
(412)
Adjusted EBIT
891
786
1,261
538
542
542
% of Revenue
13.4%
11.3%
14.2%
7.3%
7.3%
7.3%
Low
Median
High
Adjusted EBIT Margin
7.3%
11.3%
14.2%
支援算式
Equity Waterfall
Equity Waterfall
Model
(EUR in millions)
Low
Mid
High
Market
Enterprise Value
5,491
10,178
15,332
7,470
(+) Cash & Short Term Investments
278
278
278
278
(+) Investments & Other
34
34
34
34
(-) Debt
(2,015)
(2,015)
(2,015)
(2,015)
(-) Other Liabilities
(493)
(493)
(493)
(493)
(-) Preferred Stock
0
0
0
0
(-) Other
0
0
0
0
Value of Common Equity
3,295
7,982
13,136
5,274
(/) Shares Outstanding
440.5
440.5
440.5
440.5
Implied Stock Price (EUR)
7.48
18.12
29.82
11.97
FX Rate: EUR/USD
0.88
0.88
0.88
0.88
Implied Stock Price (USD)
8.50
20.58
33.87
13.60
Upside / (Downside)
-37.53%
51.34%
149.07%
Stock Price
13.60
Stock Price Close
13.60
Restatment Type
Original
Reporting Currency
EUR
Trading Currency
USD
FX Rate: EUR/USD
0.88
Market Cap
6,471.2
Shares Outstanding
440.5
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