LS Telcom AG(LSX)的Earnings Power Value - 英为财情Investing.com

股票价格

4.14 EUR

公允价值

6.83 EUR

14.8%

Normalized EBIT Margin

13.3%

Normalized CapEx as % of Revenue

24.0%

Normalized Tax Rate

Earnings Power Value

股票价格

4.14 EUR

公允价值

6.83 EUR

看涨

65.0%

Adj EBIT Margin

Normalized EBIT Margin

Normalized Tax Rate

CapEx

Adj Earnings

Fair Value


Estimate Adjusted EBIT Margin

	Fiscal Year Ending					LTM
	Sep-20	Sep-21	Sep-22	Sep-23	Sep-24	Mar-25
(EUR in millions)	FY-4	FY-3	FY-2	FY-1	FY	LTM

Revenue	29	36	52	47	41	41

Adjusted EBITDA Build-up
EBT, Incl. Unusual Items	(3)	1	3	1	(3)	(2)
(+) Net Interest Expense	0	0	0	0	0	1
(+) Other Non Operating Exp.	1	(1)	(2)	(1)	(0)	(1)
(+) D&A	2	1	1	1	1	1
(+) Non-recurring Items	(0)	(0)	0	(0)	(0)	(0)
Adjusted EBITDA	(0)	2	3	1	(2)	(1)

(-) D&A	(2)	(1)	(1)	(1)	(1)	(1)

Adjusted EBIT	(2)	1	2	0	(3)	(2)
% of Revenue	-6.4%	1.7%	3.2%	0.3%	-6.5%	-5.1%


	Low	Median	High

Adjusted EBIT Margin	0.0%	0.3%	3.2%

支持的计算方式

Equity Waterfall


Equity Waterfall

	Model
(EUR in millions)	Low	Mid	High	Market
Enterprise Value	24	48	88	33
(+) Cash & Short Term Investments	2	2	2	2
(+) Investments & Other	0	0	0	0
(-) Debt	(11)	(11)	(11)	(11)
(-) Other Liabilities	0	0	0	0
(-) Preferred Stock	0	0	0	0
(-) Other	0	0	0	0
Value of Common Equity	15	40	79	24
(/) Shares Outstanding	5.8	5.8	5.8	5.8
Implied Stock Price (EUR)	2.57	6.83	13.72	4.14
FX Rate: EUR/EUR	1.00	1.00	1.00	1.00
Implied Stock Price (EUR)	2.57	6.83	13.72	4.14

Upside / (Downside)	-38.02%	65.00%	231.46%


Stock Price	4.14
Stock Price Close	4.14
Restatment Type	Original
Reporting Currency	EUR
Trading Currency	EUR
FX Rate: EUR/EUR	1.00
Market Cap	24.0
Shares Outstanding	5.8
Share Exchange Ratio	1.0
Liquid Long-term Investments	0

加载出错