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。
7874
-8.5%
7740
-6.1%
6809
-5.8%
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
Tama Home
TSE:1419
日本 / 非必需消費品 / 家居耐用品
貨幣
¥
加入觀察名單
綜觀
股息
財報
模型
財務狀況
比較
穩健度
圖表
5 年 DCF 收入退出價
股價
3,470.00
JPY
公允價值
4,799.32
JPY
Metrics
Range
Conclusion
Discount Rate
8.5% - 7.5%
8.0%
Terminal Revenue Multiple
0.5x - 0.5x
0.5x
Fair Value
¥4,586 - ¥5,020
¥4,799
Upside
32.2% - 44.7%
38.3%
0.0%
Revenue 5y CAGR
5.9%
5y Avg EBITDA Margin
-1.6%
Unlevered FCF 5y CAGR
5-Year DCF Model: Revenue Exit
分享
儲存
股價
3,470.00
JPY
公允價值
4,799.32
JPY
看漲
38.3%
Revenue and EBITDA
CapEx
Working Capital
D&A
Tax Rate
Discount Rate
Terminal Value
Select Revenue and EBITDA Forecast
(JPY in millions)
Input Projections
Fiscal Years Ending
May-24
May-25
May-26
May-27
May-28
May-29
Revenue
247,733
247,733
247,733
247,733
247,733
247,733
% Growth
-3.3%
0.0%
0.0%
0.0%
0.0%
0.0%
EBITDA
14,876
14,603
14,603
14,603
14,603
14,603
% of Revenue
6.0%
5.9%
5.9%
5.9%
5.9%
5.9%
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
(JPY in millions)
May-25
May-26
May-27
May-28
May-29
EBITDA
14,603
14,603
14,603
14,603
14,603
Other Income / (Exp)
0
0
0
0
0
D&A
(2,042)
(2,042)
(2,042)
(2,042)
(2,042)
EBIT
12,561
12,561
12,561
12,561
12,561
Pro forma Taxes
(4,145)
(4,145)
(4,145)
(4,145)
(4,145)
NOPAT
8,433
8,416
8,416
8,416
8,416
8,416
Capital Expenditures
(1,944)
(2,171)
(2,278)
(2,278)
(2,278)
(2,278)
NWC Investment
98
0
0
0
0
0
(+) D&A
2,289
2,042
2,042
2,042
2,042
2,042
Free Cash Flow
8,876
8,287
8,180
8,180
8,180
8,180
% Growth
-7%
-1%
0%
0%
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