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
DDM多阶段法
股票价格
15.55
EUR
公允价值
22.99
EUR
Metrics
Range
Conclusion
Perpetuity Growth Rate
8.3% - 8.8%
8.5%
Discount Rate
14.8% - 13.8%
14.3%
Fair Value
20.44€ - 26.30€
22.99€
Upside
31.5% - 69.1%
47.8%
0.28
Current Dividend per Share
1.8%
Current Dividend Yield
-44.0%
3yr Avg Div Growth
0.0%
Ytd Div Growth
Dividend Discount Model: Multi Stage
分享
保存
股票价格
15.55
EUR
公允价值
22.99
EUR
看涨
47.8%
Project Adj Dividends
Perpetuity Growth Rate
Fair Value
Project Adjusted Dividends
Fiscal Year Ending
(EUR in millions)
Dec-23
Dec-24
Dec-25
Dec-26
Dec-27
Dec-28
Terminal
Net Income to Common
11
14
13
15
16
16
16
% Growth
-56.7%
18.2%
-2.2%
14.0%
3.5%
2.0%
Payout Ratio
21.6%
35.0%
49.0%
63.0%
77.0%
90.0%
92.5%
Projected Dividends
2
5
6
9
12
14
15
% Growth
91.8%
36.9%
46.6%
26.5%
19.2%
支持的计算方式
Historical Performance
Discounting Periods
Discounting Factors
Pv of Discrete Dividends
Pv of Terminal Dividends
Historical Performance
Fiscal Year Ending
YTD
YTD
(EUR in millions)
Dec-19
Dec-20
Dec-21
Dec-22
Dec-23
Sep-23
Sep-24
Cash Dividends Paid
2
1
0
2
2
2
2
% Growth
-25%
-100%
NM
12%
0%
Net Income to Common
11
(20)
16
26
11
8
11
% Growth
NM
NM
62%
-57%
32%
Payout Ratio
16%
-7%
0%
8%
22%
29%
22%
Retention Ratio
84%
107%
100%
92%
78%
71%
78%
Adjusted EBITDA
32
24
36
42
32
23
26
% Growth
-26%
53%
15%
-25%
14%
Total Debt
72
60
60
91
91
91
91
Shareholder's Equity
99
77
96
133
142
140
150
Debt / EBITDA
2.3
2.5
1.6
2.2
2.9
2.6
Debt / Equity
73%
79%
62%
68%
64%
65%
61%
3-Yr Avg. Dividend Growth
-44.0%
5-Yr Median Payout Ratio
8.3%
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