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。
HK
前往
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
Telefonica SA
WBAG:TEF
西班牙 / 通訊服務 / 多元化電訊服務
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
10 年 DCF EBITDA 退出價
股價
4.34
EUR
公允價值
8.63
EUR
Metrics
Range
Conclusion
Discount Rate
11.5% - 10.5%
11.0%
Terminal EBITDA Multiple
5.2x - 7.2x
6.2x
Fair Value
€7.35 - €10
€8.63
Upside
69.1% - 129.9%
98.4%
0.1%
Revenue 10y CAGR
33.2%
10y Avg EBITDA Margin
10.1%
Unlevered FCF 10y CAGR
10-Year DCF Model: EBITDA Exit
分享
儲存
股價
4.34
EUR
公允價值
8.63
EUR
看漲
98.4%
Revenue and EBITDA
CapEx
Working Capital
D&A
Tax Rate
Discount Rate
Terminal Value
Select Revenue and EBITDA Forecast
(EUR 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
41,315
40,669
41,068
41,008
42,270
41,698
41,698
41,698
41,698
41,698
41,698
% Growth
1.6%
-1.6%
1.0%
-0.1%
3.1%
-1.4%
0.0%
0.0%
0.0%
0.0%
0.0%
EBITDA
9,732
12,907
13,041
12,975
13,456
14,253
14,253
14,253
14,253
14,253
14,253
% of Revenue
23.6%
31.7%
31.8%
31.6%
31.8%
34.2%
34.2%
34.2%
34.2%
34.2%
34.2%
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
(EUR in millions)
Dec-25
Dec-26
Dec-27
Dec-28
Dec-29
Dec-30
Dec-31
Dec-32
Dec-33
Dec-34
EBITDA
12,907
13,041
12,975
13,456
14,253
14,253
14,253
14,253
14,253
14,253
Other Income / (Exp)
0
0
0
0
0
0
0
0
0
0
D&A
(8,432)
(8,500)
(8,134)
(8,453)
(8,409)
(8,409)
(8,409)
(8,409)
(8,409)
(8,409)
EBIT
4,475
4,542
4,841
5,003
5,844
5,844
5,844
5,844
5,844
5,844
Pro forma Taxes
(850)
(863)
(920)
(951)
(1,110)
(1,110)
(1,110)
(1,110)
(1,110)
(1,110)
NOPAT
3,708
3,625
3,679
3,922
4,052
4,734
4,734
4,734
4,734
4,734
4,734
Capital Expenditures
(5,790)
(5,078)
(4,895)
(4,942)
(5,287)
(4,962)
(4,962)
(4,962)
(4,962)
(4,962)
(4,962)
NWC Investment
44
(43)
27
(4)
84
(38)
0
0
0
0
0
(+) D&A
5,154
8,432
8,500
8,134
8,453
8,409
8,409
8,409
8,409
8,409
8,409
Free Cash Flow
3,116
6,936
7,310
7,109
7,303
8,143
8,181
8,181
8,181
8,181
8,181
% Growth
123%
5%
-3%
3%
11%
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