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
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
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
盈利能力价值
股票价格
48.42
USD
公允价值
53.60
USD
Metrics
Range
Conclusion
Adjusted Earnings
85.323 M - 128.6 M
104.8 M
Discount Rate
11.3% - 9.3%
10.3%
Fair Value
39.07$ - 73.81$
53.60$
Upside
-19.3% - 52.4%
10.7%
10.1%
Normalized EBIT Margin
0.5%
Normalized CapEx as % of Revenue
26.0%
Normalized Tax Rate
Earnings Power Value
分享
保存
股票价格
48.42
USD
公允价值
53.60
USD
看涨
10.7%
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
Dec-24
(USD in millions)
FY-4
FY-3
FY-2
FY-1
FY
LTM
Revenue
1,398
1,580
1,711
1,532
1,405
1,405
Adjusted EBITDA Build-up
EBT, Incl. Unusual Items
75
99
102
85
68
68
(+) Net Interest Expense
3
3
1
1
2
2
(+) Other Non Operating Exp.
1
2
(0)
1
(+) D&A
4
3
3
3
3
3
(+) Non-recurring Items
2
14
Adjusted EBITDA
84
109
120
90
73
73
(-) D&A
(4)
(3)
(3)
(3)
(3)
(3)
Adjusted EBIT
80
107
117
87
70
70
% of Revenue
5.7%
6.7%
6.8%
5.7%
5.0%
5.0%
Low
Median
High
Adjusted EBIT Margin
5.0%
5.7%
6.8%
支持的计算方式
Equity Waterfall
Equity Waterfall
Model
(USD in millions)
Low
Mid
High
Market
Enterprise Value
758
1,023
1,391
929
(+) Cash & Short Term Investments
0
0
0
0
(+) Investments & Other
0
0
0
0
(-) Debt
(48)
(48)
(48)
(48)
(-) Other Liabilities
0
0
0
0
(-) Preferred Stock
0
0
0
0
(-) Other
0
0
0
0
Value of Common Equity
711
976
1,343
881
(/) Shares Outstanding
18.2
18.2
18.2
18.2
Implied Stock Price (USD)
39.07
53.60
73.81
48.42
FX Rate: USD/USD
1.00
1.00
1.00
1.00
Implied Stock Price (USD)
39.07
53.60
73.81
48.42
Upside / (Downside)
-19.30%
10.70%
52.44%
Stock Price
48.42
Stock Price Close
48.42
Restatment Type
Original
Reporting Currency
USD
Trading Currency
USD
FX Rate: USD/USD
1.00
Market Cap
881.3
Shares Outstanding
18.2
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