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
Pharmasgp Holding Se
XTRA:PSG
德國 / 保健 / 製藥
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 增長退出價
股價
24.60
EUR
公允價值
35.54
EUR
Metrics
Range
Conclusion
Discount Rate
9.5% - 8.5%
9.0%
Perpetuity Growth Rate
0.8% - 1.8%
1.3%
Fair Value
€32.20 - €39.82
€35.54
Upside
29.8% - 60.6%
43.3%
5.0%
Revenue 10y CAGR
32.5%
10y Avg EBITDA Margin
3.8%
Unlevered FCF 10y CAGR
10-Year DCF Model: Gordon Growth Exit
分享
儲存
股價
24.60
EUR
公允價值
35.54
EUR
看漲
43.3%
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-23
Dec-24
Dec-25
Dec-26
Dec-27
Dec-28
Dec-29
Dec-30
Dec-31
Dec-32
Dec-33
Revenue
101
114
123
133
144
149
152
155
158
161
164
% Growth
17.8%
12.9%
8.0%
7.9%
8.1%
3.5%
2.0%
2.0%
2.0%
2.0%
2.0%
EBITDA
33
37
40
44
47
48
49
50
51
52
53
% of Revenue
33.0%
32.0%
32.2%
33.1%
32.6%
32.6%
32.6%
32.6%
32.6%
32.6%
32.6%
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-24
Dec-25
Dec-26
Dec-27
Dec-28
Dec-29
Dec-30
Dec-31
Dec-32
Dec-33
Terminal
EBITDA
37
40
44
47
48
49
50
51
52
53
53
Other Income / (Exp)
0
0
0
0
0
0
0
0
0
0
0
D&A
(2)
(6)
(6)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
EBIT
35
34
38
45
46
47
48
49
50
51
51
Pro forma Taxes
(9)
(9)
(10)
(11)
(12)
(12)
(12)
(12)
(13)
(13)
(13)
NOPAT
19
26
26
29
34
35
35
36
37
38
38
39
Capital Expenditures
(0)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
NWC Investment
(1)
(1)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(+) D&A
9
2
6
6
2
2
2
2
2
2
2
2
Free Cash Flow
26
25
29
32
33
34
35
36
37
38
38
38
% Growth
-5%
14%
11%
3%
4%
3%
2%
2%
2%
2%
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