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。
UVW
-19.5%
EXL
6.4%
17W
-4.9%
HK
前往
快閃促銷
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
SAP SE
OTCPK:SAPGF
德國 / 資訊科技 / 軟體
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 收入退出價
股價
259.75
USD
公允價值
221.75
USD
Metrics
Range
Conclusion
Discount Rate
10.8% - 9.8%
10.3%
Terminal Revenue Multiple
3.5x - 3.9x
3.7x
Fair Value
$207.57 - $236.89
$221.75
Upside
-21.0% - -9.8%
-15.6%
11.3%
Revenue 10y CAGR
26.2%
10y Avg EBITDA Margin
8.6%
Unlevered FCF 10y CAGR
10-Year DCF Model: Revenue Exit
分享
儲存
股價
259.75
USD
公允價值
221.75
USD
看漲
-15.6%
Revenue and EBITDA
CapEx
Working Capital
D&A
Tax Rate
Discount Rate
Terminal Value
Select Revenue and EBITDA Forecast
(EUR 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
34,176
38,353
43,100
48,617
55,710
62,898
70,149
79,544
87,581
95,904
100,077
% Growth
9.5%
12.2%
12.4%
12.8%
14.6%
12.9%
11.5%
13.4%
10.1%
9.5%
4.4%
EBITDA
8,914
11,719
13,696
16,027
17,912
19,576
14,289
15,959
18,789
19,682
20,538
% of Revenue
26.1%
30.6%
31.8%
33.0%
32.2%
31.1%
20.4%
20.1%
21.5%
20.5%
20.5%
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
Dec-25
Dec-26
Dec-27
Dec-28
Dec-29
Dec-30
Dec-31
Dec-32
Dec-33
Dec-34
EBITDA
11,719
13,696
16,027
17,912
19,576
14,289
15,959
18,789
19,682
20,538
Other Income / (Exp)
0
0
0
0
0
0
0
0
0
0
D&A
(1,100)
(1,261)
(1,404)
(1,316)
(1,316)
(1,468)
(1,664)
(1,832)
(2,007)
(2,094)
EBIT
10,619
12,435
14,623
16,596
18,260
12,821
14,295
16,957
17,675
18,445
Pro forma Taxes
(3,080)
(3,606)
(4,241)
(4,813)
(5,295)
(3,718)
(4,145)
(4,917)
(5,126)
(5,349)
NOPAT
5,781
7,540
8,829
10,382
11,783
12,965
9,103
10,149
12,039
12,550
13,096
Capital Expenditures
(797)
(912)
(999)
(1,174)
(1,429)
(1,824)
(1,476)
(1,576)
(1,625)
(1,559)
(1,587)
NWC Investment
584
822
935
1,086
1,396
1,415
1,427
1,850
1,582
1,639
822
(+) D&A
772
1,100
1,261
1,404
1,316
1,316
1,468
1,664
1,832
2,007
2,094
Free Cash Flow
6,340
8,549
10,026
11,699
13,067
13,872
10,523
12,087
13,829
14,636
14,424
% Growth
17%
17%
12%
6%
-24%
15%
14%
6%
-1%
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