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。
CN
前往英为财情
劲爆优惠50%
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
WarrenAI
折叠
Endeavour Mining PLC
LSE:EDV
英国 / 材料 / 金属与矿业
添加至自选组合
货币
£
概况
资讯
股息
财报
模型
财务状况
比较
稳健度
图表
盈利能力价值
股票价格
23.30
GBP
公允价值
13.22
GBP
Metrics
Range
Conclusion
Adjusted Earnings
228.6 M - 572.7 M
402.4 M
Discount Rate
9.0% - 7.0%
8.0%
Fair Value
5.51£ - 22.99£
13.22£
Upside
-75.7% - 1.4%
-41.6%
22.0%
Normalized EBIT Margin
20.6%
Normalized CapEx as % of Revenue
39.0%
Normalized Tax Rate
Earnings Power Value
分享
保存
股票价格
23.30
GBP
公允价值
13.22
GBP
看涨
-41.6%
Adj EBIT Margin
Normalized EBIT Margin
Normalized Tax Rate
CapEx
Adj Earnings
Fair Value
Estimate Adjusted EBIT Margin
Fiscal Year Ending
LTM
Dec-20
Dec-21
Dec-22
Dec-23
Dec-24
Mar-25
(USD in millions)
FY-4
FY-3
FY-2
FY-1
FY
LTM
Revenue
1,424
2,642
2,069
2,115
2,676
3,245
Adjusted EBITDA Build-up
EBT, Incl. Unusual Items
220
448
507
254
114
435
(+) Net Interest Expense
45
61
52
62
88
85
(+) Other Non Operating Exp.
73
(26)
26
102
158
216
(+) D&A
316
816
479
667
853
914
(+) Non-recurring Items
48
35
12
28
17
29
Adjusted EBITDA
701
1,333
1,075
1,114
1,230
1,679
(-) D&A
(316)
(816)
(479)
(667)
(853)
(914)
Adjusted EBIT
385
518
596
447
377
765
% of Revenue
27.0%
19.6%
28.8%
21.1%
14.1%
23.6%
Low
Median
High
Adjusted EBIT Margin
14.1%
21.1%
28.8%
支持的计算方式
Equity Waterfall
Equity Waterfall
Model
(USD in millions)
Low
Mid
High
Market
Enterprise Value
2,540
5,030
8,182
8,076
(+) Cash & Short Term Investments
737
737
737
737
(+) Investments & Other
0
0
0
0
(-) Debt
(1,162)
(1,162)
(1,162)
(1,162)
(-) Other Liabilities
(337)
(337)
(337)
(337)
(-) Preferred Stock
0
0
0
0
(-) Other
0
0
0
0
Value of Common Equity
1,779
4,269
7,421
7,315
(/) Shares Outstanding
241.8
241.8
241.8
241.8
Implied Stock Price (USD)
7.36
17.66
30.69
30.25
FX Rate: USD/GBP
1.34
1.34
1.34
1.34
Implied Stock Price (GBP)
5.51
13.22
22.99
22.66
Upside / (Downside)
-75.67%
-41.64%
1.45%
Stock Price
22.66
Stock Price Close
22.66
Restatment Type
Original
Reporting Currency
USD
Trading Currency
GBP
FX Rate: USD/GBP
1.34
Market Cap
5,507.7
Shares Outstanding
241.8
Share Exchange Ratio
1.0
Liquid Long-term Investments
0
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