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。
1663
4.6%
9539
-2.5%
SPB
2.4%
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
WarrenAI
收起
欣雄
TPEX:8908
台灣 / 公用事業 / 燃氣公用事業
加入觀察名單
貨幣
NT$
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
42.35
TWD
公允價值
52.20
TWD
Metrics
Range
Conclusion
Discount Rate
8.5% - 7.5%
8.0%
Perpetuity Growth Rate
3.0% - 4.0%
3.5%
Fair Value
NT$ 43.70 - NT$ 65.48
NT$ 52.20
Upside
3.2% - 54.6%
23.3%
3.7%
Revenue 10y CAGR
17.7%
10y Avg EBITDA Margin
10.4%
Unlevered FCF 10y CAGR
10-Year DCF Model: Gordon Growth Exit
分享
儲存
股價
42.35
TWD
公允價值
52.20
TWD
看漲
23.3%
Revenue and EBITDA
CapEx
Working Capital
D&A
Tax Rate
Discount Rate
Terminal Value
Select Revenue and EBITDA Forecast
(TWD 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
8,157
9,177
9,865
10,210
10,414
10,623
10,835
11,052
11,273
11,498
11,728
% Growth
17.2%
12.5%
7.5%
3.5%
2.0%
2.0%
2.0%
2.0%
2.0%
2.0%
2.0%
EBITDA
1,142
1,546
1,760
1,822
1,858
1,895
1,933
1,972
2,011
2,052
2,093
% of Revenue
14.0%
16.8%
17.8%
17.8%
17.8%
17.8%
17.8%
17.8%
17.8%
17.8%
17.8%
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
(TWD in millions)
Dec-25
Dec-26
Dec-27
Dec-28
Dec-29
Dec-30
Dec-31
Dec-32
Dec-33
Dec-34
Terminal
EBITDA
1,546
1,760
1,822
1,858
1,895
1,933
1,972
2,011
2,052
2,093
2,093
Other Income / (Exp)
0
0
0
0
0
0
0
0
0
0
0
D&A
(469)
(504)
(522)
(532)
(543)
(554)
(565)
(576)
(588)
(599)
(727)
EBIT
1,077
1,256
1,300
1,326
1,353
1,380
1,407
1,435
1,464
1,493
1,366
Pro forma Taxes
(215)
(251)
(260)
(265)
(271)
(276)
(281)
(287)
(293)
(299)
(273)
NOPAT
594
861
1,005
1,040
1,061
1,082
1,104
1,126
1,148
1,171
1,195
1,093
Capital Expenditures
(531)
(669)
(719)
(745)
(759)
(775)
(760)
(765)
(766)
(763)
(765)
(765)
NWC Investment
(87)
(74)
(50)
(25)
(15)
(15)
(15)
(16)
(16)
(16)
(17)
(30)
(+) D&A
400
469
504
522
532
543
554
565
576
588
599
727
Free Cash Flow
375
587
739
792
819
835
882
910
942
979
1,013
1,025
% Growth
56%
26%
7%
3%
2%
6%
3%
3%
4%
3%
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