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。
MX5
20.0%
QUC
16.8%
2X0
-14.8%
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
Yara International ASA
OTCPK:YRAIF
挪威 / 材料 / 化學品
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
10 年 DCF 增長退出價
股價
29.09
USD
公允價值
20.39
USD
Metrics
Range
Conclusion
Discount Rate
9.8% - 8.8%
9.3%
Perpetuity Growth Rate
5.8% - 6.8%
6.3%
Fair Value
$14.13 - $32.81
$20.39
Upside
-51.4% - 12.8%
-29.9%
2.7%
Revenue 10y CAGR
12.9%
10y Avg EBITDA Margin
-1.8%
Unlevered FCF 10y CAGR
10-Year DCF Model: Gordon Growth Exit
分享
儲存
股價
29.09
USD
公允價值
20.39
USD
看漲
-29.9%
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
13,868
15,088
14,915
15,181
15,269
16,221
16,789
17,125
17,467
17,817
18,173
% Growth
-10.6%
8.8%
-1.1%
1.8%
0.6%
6.2%
3.5%
2.0%
2.0%
2.0%
2.0%
EBITDA
1,535
2,226
2,353
2,390
2,102
1,877
1,943
1,982
2,021
2,062
2,103
% of Revenue
11.1%
14.8%
15.8%
15.7%
13.8%
11.6%
11.6%
11.6%
11.6%
11.6%
11.6%
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
(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
2,226
2,353
2,390
2,102
1,877
1,943
1,982
2,021
2,062
2,103
2,103
Other Income / (Exp)
0
0
0
0
0
0
0
0
0
0
0
D&A
(1,100)
(1,140)
(1,113)
(1,192)
(1,037)
(1,073)
(1,095)
(1,116)
(1,139)
(1,161)
(1,200)
EBIT
1,126
1,213
1,278
910
840
870
887
905
923
941
903
Pro forma Taxes
(338)
(364)
(383)
(273)
(252)
(261)
(266)
(271)
(277)
(282)
(271)
NOPAT
491
789
849
894
637
588
609
621
633
646
659
632
Capital Expenditures
(1,035)
(1,207)
(1,253)
(1,282)
(1,252)
(1,266)
(1,266)
(1,261)
(1,264)
(1,264)
(1,263)
(1,263)
NWC Investment
302
(224)
32
(49)
(16)
(175)
(104)
(62)
(63)
(64)
(65)
(209)
(+) D&A
833
1,100
1,140
1,113
1,192
1,037
1,073
1,095
1,116
1,139
1,161
1,200
Free Cash Flow
591
457
768
677
560
184
311
392
422
456
492
360
% Growth
-23%
68%
-12%
-17%
-67%
69%
26%
8%
8%
8%
-27%
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