加载出错
加载页面时好像出了点问题.
重新加载
我们的团队已经注意到了，但如果问题仍然存在，请使用
电子邮件支持小工具
联系我们。
AKSEN
4.6%
BIOEN
3.9%
AKSUE
3.6%
CN
前往英为财情
登录
自选组合
投资灵感
ProPicks AI
选股器
数据挖掘器
图表
已保存项目
折叠
Akfen Yenilenebilir Enerji AS
IBSE:AKFYE
土耳其 / 公用事业 / 独立电力和可再生电力生产商
货币
₺
添加至自选组合
概况
股息
财报
模型
财务状况
比较
稳健度
图表
10年EBITDA现金流贴现退出法
股票价格
16.37
TRY
公允价值
20.57
TRY
Metrics
Range
Conclusion
Discount Rate
9.0% - 8.0%
8.5%
Terminal EBITDA Multiple
6.1x - 8.1x
7.1x
Fair Value
18.05₺ - 23.29₺
20.57₺
Upside
10.2% - 42.3%
25.7%
2.9%
Revenue 10y CAGR
69.8%
10y Avg EBITDA Margin
16.6%
Unlevered FCF 10y CAGR
10-Year DCF Model: EBITDA Exit
分享
保存
股票价格
16.37
TRY
公允价值
20.57
TRY
看涨
25.7%
Revenue and EBITDA
CapEx
Working Capital
D&A
Tax Rate
Discount Rate
Terminal Value
Select Revenue and EBITDA Forecast
(TRY in millions)
Input Projections
Fiscal Years Ending
Dec-24
Dec-25
Dec-26
Dec-27
Dec-28
Dec-29
Dec-30
Dec-31
Dec-32
Dec-33
Dec-34
Revenue
5,097
5,571
5,766
5,881
5,999
6,119
6,241
6,366
6,493
6,623
6,756
% Growth
-19.1%
9.3%
3.5%
2.0%
2.0%
2.0%
2.0%
2.0%
2.0%
2.0%
2.0%
EBITDA
2,875
3,887
4,023
4,104
4,186
4,269
4,355
4,442
4,531
4,621
4,714
% of Revenue
56.4%
69.8%
69.8%
69.8%
69.8%
69.8%
69.8%
69.8%
69.8%
69.8%
69.8%
支持的计算方式
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
(TRY in millions)
Dec-25
Dec-26
Dec-27
Dec-28
Dec-29
Dec-30
Dec-31
Dec-32
Dec-33
Dec-34
EBITDA
3,887
4,023
4,104
4,186
4,269
4,355
4,442
4,531
4,621
4,714
Other Income / (Exp)
0
0
0
0
0
0
0
0
0
0
D&A
(1,095)
(1,133)
(1,156)
(1,179)
(1,203)
(1,227)
(1,251)
(1,276)
(1,302)
(1,328)
EBIT
2,792
2,890
2,947
3,006
3,067
3,128
3,190
3,254
3,319
3,386
Pro forma Taxes
(586)
(607)
(619)
(631)
(644)
(657)
(670)
(683)
(697)
(711)
NOPAT
1,373
2,206
2,283
2,328
2,375
2,423
2,471
2,520
2,571
2,622
2,675
Capital Expenditures
(1,977)
(1,137)
(1,133)
(1,416)
(1,229)
(1,259)
(1,227)
(1,238)
(1,242)
(1,236)
(1,239)
NWC Investment
59
(23)
(10)
(6)
(6)
(6)
(6)
(6)
(6)
(6)
(7)
(+) D&A
1,136
1,095
1,133
1,156
1,179
1,203
1,227
1,251
1,276
1,302
1,328
Free Cash Flow
592
2,140
2,273
2,063
2,320
2,360
2,465
2,527
2,599
2,682
2,758
% Growth
261%
6%
-9%
12%
2%
4%
3%
3%
3%
3%
保留所有权利。
使用条款
简体中文
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
繁體中文
Bahasa Indonesia
Bahasa Melayu
ไทย
Tiếng Việt
हिंदी