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。
PGDC
6.7%
TRX
-4.6%
USA
4.0%
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
WarrenAI
收起
Avino Silver & Gold Mines Ltd
TSX:ASM
加拿大 / 材料 / 金屬和採礦
加入觀察名單
貨幣
C$
綜觀
股息
財報
模型
財務狀況
比較
穩健度
圖表
10 年 DCF EBITDA 退出價
股價
3.03
CAD
公允價值
3.03
CAD
Metrics
Range
Conclusion
Discount Rate
11.8% - 10.8%
11.3%
Terminal EBITDA Multiple
9.2x - 11.2x
10.2x
Fair Value
C$2.82 - C$3.26
C$3.03
Upside
-7.1% - 7.7%
0.1%
1.9%
Revenue 10y CAGR
48.5%
10y Avg EBITDA Margin
18.9%
Unlevered FCF 10y CAGR
10-Year DCF Model: EBITDA Exit
分享
儲存
股價
3.03
CAD
公允價值
3.03
CAD
看漲
0.1%
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
66
78
87
90
80
80
80
80
80
80
80
% Growth
50.8%
18.3%
10.7%
3.4%
-10.8%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
EBITDA
19
36
42
44
39
39
39
39
39
39
39
% of Revenue
28.5%
46.2%
48.7%
48.7%
48.7%
48.7%
48.7%
48.7%
48.7%
48.7%
48.7%
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
EBITDA
36
42
44
39
39
39
39
39
39
39
Other Income / (Exp)
0
0
0
0
0
0
0
0
0
0
D&A
(15)
(19)
(16)
(14)
(14)
(14)
(14)
(14)
(14)
(14)
EBIT
21
23
28
25
25
25
25
25
25
25
Pro forma Taxes
(6)
(7)
(8)
(7)
(7)
(7)
(7)
(7)
(7)
(7)
NOPAT
11
15
16
19
17
17
17
17
17
17
17
Capital Expenditures
(7)
(16)
(11)
(22)
(5)
(5)
(5)
(5)
(5)
(5)
(5)
NWC Investment
(3)
(2)
(1)
(0)
1
0
0
0
0
0
0
(+) D&A
4
15
19
16
14
14
14
14
14
14
14
Free Cash Flow
5
12
23
12
28
27
27
27
27
27
27
% Growth
155%
93%
-46%
124%
-5%
0%
0%
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