ElringKlinger AG

股票价格

4.89 EUR

公允价值

2.91 EUR

6.0%

Normalized EBIT Margin

3.9%

Normalized CapEx as % of Revenue

41.0%

Normalized Tax Rate

Earnings Power Value

股票价格

4.89 EUR

公允价值

2.91 EUR

看涨

-33.5%

Adj EBIT Margin

Normalized EBIT Margin

Normalized Tax Rate

CapEx

Adj Earnings

Fair Value


Estimate Adjusted EBIT Margin

	Fiscal Year Ending					LTM
	Dec-19	Dec-20	Dec-21	Dec-22	Dec-23	Sep-24
(EUR in millions)	FY-4	FY-3	FY-2	FY-1	FY	LTM

Revenue	1,727	1,480	1,624	1,798	1,847	1,790

Adjusted EBITDA Build-up
EBT, Incl. Unusual Items	42	(14)	101	(56)	53	(3)
(+) Net Interest Expense	17	14	8	13	22	24
(+) Other Non Operating Exp.	0	25	(7)	(1)	3	5
(+) D&A	101	127	95	94	94	151
(+) Non-recurring Items	(14)	8	(13)	85	11	11
Adjusted EBITDA	146	161	183	135	184	188

(-) D&A	(101)	(127)	(95)	(94)	(94)	(151)

Adjusted EBIT	45	34	88	41	90	37
% of Revenue	2.6%	2.3%	5.4%	2.3%	4.9%	2.1%


	Low	Median	High

Adjusted EBIT Margin	2.3%	2.6%	5.4%

支持的计算方式

Equity Waterfall


Equity Waterfall

	Model
(EUR in millions)	Low	Mid	High	Market
Enterprise Value	367	523	949	616
(+) Cash & Short Term Investments	100	100	100	100
(+) Investments & Other	24	24	24	24
(-) Debt	(391)	(391)	(391)	(391)
(-) Other Liabilities	(70)	(70)	(70)	(70)
(-) Preferred Stock	0	0	0	0
(-) Other	0	0	0	0
Value of Common Equity	28	185	611	278
(/) Shares Outstanding	63.4	63.4	63.4	63.4
Implied Stock Price (EUR)	0.45	2.91	9.64	4.39
FX Rate: EUR/EUR	1.00	1.00	1.00	1.00
Implied Stock Price (EUR)	0.45	2.91	9.64	4.39

Upside / (Downside)	-89.77%	-33.53%	119.93%


Stock Price	4.39
Stock Price Close	4.39
Restatment Type	Original
Reporting Currency	EUR
Trading Currency	EUR
FX Rate: EUR/EUR	1.00
Market Cap	290.2
Shares Outstanding	63.4
Share Exchange Ratio	1.0
Liquid Long-term Investments	0

加载出错