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
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
加入觀察名單
貨幣
-
綜觀
股息
財報
模型
財務狀況
比較
穩健度
圖表
5 年 DCF EBITDA 退出價
股價
165.22
EUR
公允價值
178.32
EUR
Metrics
Range
Conclusion
Discount Rate
9.8% - 8.8%
9.3%
Terminal EBITDA Multiple
26.5x - 28.5x
27.5x
Fair Value
€169.92 - €187
€178.32
Upside
2.4% - 12.6%
7.4%
14.7%
Revenue 5y CAGR
32.4%
5y Avg EBITDA Margin
34.9%
Unlevered FCF 5y CAGR
5-Year DCF Model: EBITDA Exit
分享
儲存
股價
165.22
EUR
公允價值
178.32
EUR
看漲
7.4%
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
Jul-24
Jul-25
Jul-26
Jul-27
Jul-28
Jul-29
Revenue
8,028
9,170
10,529
12,120
13,923
15,905
% Growth
16.5%
14.2%
14.8%
15.1%
14.9%
14.2%
EBITDA
1,094
2,898
3,278
3,854
4,224
5,896
% of Revenue
13.6%
31.6%
31.1%
31.8%
30.3%
37.1%
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)
Jul-25
Jul-26
Jul-27
Jul-28
Jul-29
EBITDA
2,898
3,278
3,854
4,224
5,896
Other Income / (Exp)
0
0
0
0
0
D&A
(311)
(244)
(293)
(284)
(1,324)
EBIT
2,587
3,034
3,561
3,940
4,572
Pro forma Taxes
(569)
(668)
(783)
(867)
(1,006)
NOPAT
693
2,018
2,367
2,777
3,073
3,566
Capital Expenditures
(157)
(225)
(231)
(266)
(321)
(364)
NWC Investment
448
451
536
628
711
782
(+) D&A
206
311
244
293
284
1,324
Free Cash Flow
1,190
2,555
2,916
3,432
3,748
5,308
% Growth
115%
14%
18%
9%
42%
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