
Estimate Adjusted EBIT Margin

	Fiscal Year Ending					LTM
	Dec-20	Dec-21	Dec-22	Dec-23	Dec-24	Jun-25
(AED in millions)	FY-4	FY-3	FY-2	FY-1	FY	LTM

Revenue	507	621	1,112	1,232	1,281	1,399

Adjusted EBITDA Build-up
EBT, Incl. Unusual Items	34	2,516	1,009	(1,025)	(1,466)	53
(+) Net Interest Expense	(0)	(0)	46	43	2	1
(+) Other Non Operating Exp.	(0)	(0)	(0)	1	(4)	(16)
(+) D&A	8	10	37	67	75	80
(+) Non-recurring Items	(0)	(2,462)	(958)	1,087	1,574	96
Adjusted EBITDA	41	65	133	174	181	214

(-) D&A	(8)	(10)	(37)	(67)	(75)	(80)

Adjusted EBIT	33	54	96	107	106	134
% of Revenue	6.6%	8.8%	8.7%	8.7%	8.3%	9.6%


	Low	Median	High

Adjusted EBIT Margin	6.6%	8.7%	8.8%

支持的计算方式

Equity Waterfall


Equity Waterfall

	Model
(AED in millions)	Low	Mid	High	Market
Enterprise Value	210	1,249	1,612	1,458
(+) Cash & Short Term Investments	5,321	5,321	5,321	5,321
(+) Investments & Other	248	248	248	248
(-) Debt	(3,286)	(3,286)	(3,286)	(3,286)
(-) Other Liabilities	0	0	0	0
(-) Preferred Stock	0	0	0	0
(-) Other	0	0	0	0
Value of Common Equity	2,492	3,531	3,894	3,740
(/) Shares Outstanding	1,000.0	1,000.0	1,000.0	1,000.0
Implied Stock Price (AED)	2.49	3.53	3.89	3.74
FX Rate: AED/AED	1.00	1.00	1.00	1.00
Implied Stock Price (AED)	2.49	3.53	3.89	3.74

Upside / (Downside)	-33.36%	-5.58%	4.12%


Stock Price	3.74
Stock Price Close	3.74
Restatment Type	Original
Reporting Currency	AED
Trading Currency	AED
FX Rate: AED/AED	1.00
Market Cap	3,740.0
Shares Outstanding	1,000.0
Share Exchange Ratio	1.0
Liquid Long-term Investments	0

加载出错

Al Seer Marine Supplies and Equipment Company LLC