加载出错

加载页面时好像出了点问题.

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。

前往英为财情

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

黑山

NYSE:BKH

美国 / 公用事业 / 复合公用事业

DDM多阶段法

股票价格

60.03 USD

公允价值

56.97 USD

Metrics	Range	Conclusion
Perpetuity Growth Rate	5.3% - 5.8%	5.5%
Discount Rate	13.5% - 12.5%	13.0%
Fair Value	52.13$ - 62.88$	56.97$
Upside	-13.2% - 4.7%	-5.1%

2.70

Current Dividend per Share

4.5%

Current Dividend Yield

7.9%

3yr Avg Div Growth

8.4%

Ytd Div Growth

Dividend Discount Model: Multi Stage

股票价格

60.03 USD

公允价值

56.97 USD

看涨

-5.1%

Project Adj Dividends

Perpetuity Growth Rate

Fair Value


Project Adjusted Dividends

		Fiscal Year Ending
(USD in millions)	Dec-24	Dec-25	Dec-26	Dec-27	Dec-28		Dec-29	Terminal

Net Income to Common	273	302	330	349	388		412	412
% Growth	4.2%	10.6%	9.3%	5.6%	11.3%		6.2%

Payout Ratio	66.8%	71.0%	76.0%	81.0%	86.0%		90.0%	92.5%

Projected Dividends	182	214	251	282	334		371	381
% Growth		17.6%	17.0%	12.5%	18.2%		11.1%

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
(USD in millions)	Dec-20	Dec-21	Dec-22	Dec-23	Dec-24		Dec-23	Dec-24

Cash Dividends Paid	135	145	157	168	182		168	182
% Growth		7%	8%	7%	8%			8%

Net Income to Common	228	237	258	262	273		262	273
% Growth		4%	9%	1%	4%			4%

Payout Ratio	60%	61%	61%	64%	67%		64%	67%
Retention Ratio	40%	39%	39%	36%	33%		36%	33%

Adjusted EBITDA	650	646	706	725	769		725	769
% Growth		-1%	9%	3%	6%			6%

Total Debt	3,771	4,547	4,668	4,401	4,384		4,401	4,384
Shareholder's Equity	2,561	2,787	2,995	3,215	3,502		3,215	3,502

Debt / EBITDA	5.8	7.0	6.6	6.1	5.7			5.4
Debt / Equity	147%	163%	156%	137%	125%		137%	125%


3-Yr Avg. Dividend Growth	7.9%
5-Yr Median Payout Ratio	61.3%

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