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。
OM
15.7%
GERI
4.0%
MRC
3.3%
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
8990 Holdings Inc
PSE:HOUSE
菲律宾 / 房地产 / 房地产管理与开发
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年收入现金流贴现退出法
股票价格
8.22
PHP
公允价值
10.07
PHP
Metrics
Range
Conclusion
Discount Rate
10.5% - 9.5%
10.0%
Terminal Revenue Multiple
4.4x - 4.9x
4.6x
Fair Value
9.02₱ - 11.18₱
10.07₱
Upside
9.7% - 36.0%
22.5%
2.0%
Revenue 10y CAGR
36.4%
10y Avg EBITDA Margin
7.2%
Unlevered FCF 10y CAGR
10-Year DCF Model: Revenue Exit
分享
保存
股票价格
8.22
PHP
公允价值
10.07
PHP
看涨
22.5%
Revenue and EBITDA
CapEx
Working Capital
D&A
Tax Rate
Discount Rate
Terminal Value
Select Revenue and EBITDA Forecast
(PHP in millions)
Input Projections
Fiscal Years Ending
Dec-23
Dec-24
Dec-25
Dec-26
Dec-27
Dec-28
Dec-29
Dec-30
Dec-31
Dec-32
Dec-33
Revenue
22,665
23,118
23,580
24,052
24,533
25,024
25,524
26,034
26,555
27,086
27,628
% Growth
4.8%
2.0%
2.0%
2.0%
2.0%
2.0%
2.0%
2.0%
2.0%
2.0%
2.0%
EBITDA
7,478
8,404
8,572
8,744
8,918
9,097
9,279
9,464
9,654
9,847
10,044
% of Revenue
33.0%
36.4%
36.4%
36.4%
36.4%
36.4%
36.4%
36.4%
36.4%
36.4%
36.4%
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
Dec-24
Dec-25
Dec-26
Dec-27
Dec-28
Dec-29
Dec-30
Dec-31
Dec-32
Dec-33
EBITDA
8,404
8,572
8,744
8,918
9,097
9,279
9,464
9,654
9,847
10,044
Other Income / (Exp)
0
0
0
0
0
0
0
0
0
0
D&A
(93)
(95)
(97)
(99)
(101)
(103)
(105)
(107)
(109)
(111)
EBIT
8,311
8,477
8,647
8,820
8,996
9,176
9,359
9,547
9,738
9,932
Pro forma Taxes
(1,164)
(1,187)
(1,211)
(1,235)
(1,259)
(1,285)
(1,310)
(1,337)
(1,363)
(1,391)
NOPAT
6,346
7,147
7,290
7,436
7,585
7,737
7,891
8,049
8,210
8,374
8,542
Capital Expenditures
(65)
(98)
(108)
(110)
(112)
(114)
(112)
(113)
(113)
(113)
(113)
NWC Investment
(2,865)
(1,263)
(1,289)
(1,315)
(1,341)
(1,368)
(1,395)
(1,423)
(1,451)
(1,480)
(1,510)
(+) D&A
99
93
95
97
99
101
103
105
107
109
111
Free Cash Flow
3,515
5,879
5,989
6,109
6,231
6,355
6,487
6,618
6,753
6,890
7,030
% Growth
2%
2%
2%
2%
2%
2%
2%
2%
2%
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