Buligo Capital Ltd(BLGO)之Earnings Power Value

股價

7.28 ILS

公允價值

10.15 ILS

74.2%

Normalized EBIT Margin

0.5%

Normalized CapEx as % of Revenue

32.0%

Normalized Tax Rate

Earnings Power Value

股價

7.28 ILS

公允價值

10.15 ILS

看漲

39.3%

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
(USD in millions)	FY-4	FY-3	FY-2	FY-1	FY	LTM

Revenue	10	30	43	22	18	18

Adjusted EBITDA Build-up
EBT, Incl. Unusual Items	6	19	27	8	5	5
(+) Net Interest Expense	0	0	0	0	3	3
(+) Other Non Operating Exp.	0	4	7	5	1	1
(+) D&A	0	0	0	0	0	0
(+) Non-recurring Items
Adjusted EBITDA	7	24	34	13	9	9

(-) D&A	(0)	(0)	(0)	(0)	(0)	(0)

Adjusted EBIT	7	23	34	13	9	9
% of Revenue	67.7%	78.3%	78.7%	57.2%	46.9%	46.9%


	Low	Median	High

Adjusted EBIT Margin	46.9%	67.7%	78.7%

支援算式

Equity Waterfall


Equity Waterfall

	Model
(USD in millions)	Low	Mid	High	Market
Enterprise Value	60	99	138	56
(+) Cash & Short Term Investments	21	21	21	21
(+) Investments & Other	34	34	34	34
(-) Debt	(1)	(1)	(1)	(1)
(-) Other Liabilities	0	0	0	0
(-) Preferred Stock	0	0	0	0
(-) Other	0	0	0	0
Value of Common Equity	114	153	192	110
(/) Shares Outstanding	56.0	56.0	56.0	56.0
Implied Stock Price (USD)	2.03	2.73	3.42	1.96
FX Rate: USD/ILS	0.27	0.27	0.27	0.27
Implied Stock Price (ILS)	7.57	10.15	12.72	7.28

Upside / (Downside)	3.97%	39.31%	74.64%


Stock Price	7.28
Stock Price Close	7.28
Restatment Type	Original
Reporting Currency	USD
Trading Currency	ILS
FX Rate: USD/ILS	0.27
Market Cap	408.1
Shares Outstanding	56.0
Share Exchange Ratio	1.0
Liquid Long-term Investments	0

載入錯誤