
Estimate Adjusted EBIT Margin

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

Revenue	3,566	3,538	4,091	4,291	4,698	5,102

Adjusted EBITDA Build-up
EBT, Incl. Unusual Items	36	178	259	247	261	208
(+) Net Interest Expense	48	29	25	47	100	133
(+) Other Non Operating Exp.	3	4	2	1	3	3
(+) D&A	61	69	88	92	144	171
(+) Non-recurring Items	137	39		26	40	0
Adjusted EBITDA	284	318	373	412	548	515

(-) D&A	(61)	(69)	(88)	(92)	(144)	(171)

Adjusted EBIT	223	249	286	321	404	344
% of Revenue	6.3%	7.0%	7.0%	7.5%	8.6%	6.7%


	Low	Median	High

Adjusted EBIT Margin	6.3%	7.0%	8.6%

支持的计算方式

Equity Waterfall


Equity Waterfall

	Model
(AUD in millions)	Low	Mid	High	Market
Enterprise Value	2,810	3,815	5,372	2,957
(+) Cash & Short Term Investments	255	255	255	255
(+) Investments & Other	0	0	0	0
(-) Debt	(551)	(551)	(551)	(551)
(-) Other Liabilities	0	0	0	0
(-) Preferred Stock	0	0	0	0
(-) Other	0	0	0	0
Value of Common Equity	2,514	3,519	5,076	2,661
(/) Shares Outstanding	1,280.8	1,280.8	1,280.8	1,280.8
Implied Stock Price (AUD)	1.96	2.75	3.96	2.08
FX Rate: AUD/EUR	1.79	1.79	1.79	1.79
Implied Stock Price (EUR)	1.10	1.53	2.21	1.16

Upside / (Downside)	-5.54%	32.24%	90.75%


Stock Price	1.16
Stock Price Close	1.16
Restatment Type	Original
Reporting Currency	AUD
Trading Currency	EUR
FX Rate: AUD/EUR	1.79
Market Cap	1,494.5
Shares Outstanding	1,280.8
Share Exchange Ratio	1.0
Liquid Long-term Investments	0

加载出错

Orora Limited