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。

OGS 3.0%CEG -1.8%AEP 1.7%

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

Eversource Energy

NYSE:ES

美国 / 公用事业 / 电力公用事业

DDM多阶段法

股票价格

61.12 USD

公允价值

62.34 USD

Metrics	Range	Conclusion
Perpetuity Growth Rate	5.3% - 5.8%	5.5%
Discount Rate	13.8% - 12.8%	13.3%
Fair Value	57.39$ - 68.35$	62.34$
Upside	-6.1% - 11.8%	2.0%

3.01

Current Dividend per Share

4.9%

Current Dividend Yield

7.5%

3yr Avg Div Growth

9.0%

Ytd Div Growth

Dividend Discount Model: Multi Stage

股票价格

61.12 USD

公允价值

62.34 USD

看涨

2.0%

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	812	1,751	1,872	1,999	2,143		2,301	2,301
% Growth	NM	115.8%	6.9%	6.8%	7.2%		7.4%

Payout Ratio	123.4%	90.0%	90.0%	90.0%	90.0%		90.0%	92.5%

Projected Dividends	1,001	1,576	1,684	1,799	1,929		2,071	2,129
% Growth		57.4%	6.9%	6.8%	7.2%		7.4%

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	745	805	860	919	1,001		919	1,001
% Growth		8%	7%	7%	9%			9%

Net Income to Common	1,205	1,221	1,405	(442)	812		(442)	812
% Growth		1%	15%	NM	NM			NM

Payout Ratio	62%	66%	61%	-208%	123%		-208%	123%
Retention Ratio	38%	34%	39%	308%	-23%		308%	-23%

Adjusted EBITDA	3,015	3,181	3,612	3,838	4,255		3,838	4,255
% Growth		6%	14%	6%	11%			11%

Total Debt	18,086	20,326	23,055	26,881	29,239		26,881	29,239
Shareholder's Equity	14,064	14,600	15,473	14,174	15,039		14,174	15,039

Debt / EBITDA	6.0	6.4	6.4	7.0	6.9			6.3
Debt / Equity	129%	139%	149%	190%	194%		190%	194%


3-Yr Avg. Dividend Growth	7.5%
5-Yr Median Payout Ratio	61.8%

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