S.C. Moldova S.A.


Estimate Adjusted EBIT Margin

	Fiscal Year Ending					LTM
	Dec-20	Dec-21	Dec-22	Dec-23	Dec-24	Dec-24
(RON in millions)	FY-4	FY-3	FY-2	FY-1	FY	LTM

Revenue	1	1	1	2	2	2

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

(-) D&A	(0)	(0)	(0)	(0)	(0)	(0)

Adjusted EBIT	0	0	0	0	0	0
% of Revenue	16.9%	21.1%	16.7%	18.4%	19.9%	19.9%


	Low	Median	High

Adjusted EBIT Margin	16.7%	18.4%	21.1%

지원하는 계산법

Equity Waterfall


Equity Waterfall

	Model
(RON in millions)	Low	Mid	High	Market
Enterprise Value	4	5	8	6
(+) Cash & Short Term Investments	0	0	0	0
(+) Investments & Other	0	0	0	0
(-) Debt	0	0	0	0
(-) Other Liabilities	0	0	0	0
(-) Preferred Stock	0	0	0	0
(-) Other	0	0	0	0
Value of Common Equity	4	5	8	6
(/) Shares Outstanding	5.3	5.3	5.3	5.3
Implied Stock Price (RON)	0.76	1.00	1.43	1.05
FX Rate: RON/RON	1.00	1.00	1.00	1.00
Implied Stock Price (RON)	0.76	1.00	1.43	1.05

Upside / (Downside)	-27.65%	-4.85%	36.18%


Stock Price	1.05
Stock Price Close	1.05
Restatment Type	Press Release
Reporting Currency	RON
Trading Currency	RON
FX Rate: RON/RON	1.00
Market Cap	5.6
Shares Outstanding	5.3
Share Exchange Ratio	1.0
Liquid Long-term Investments	0

로딩 에러