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。

WRB 7.5%KMPR -2.6%UNM -2.3%

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

洛斯公司（Loews）

NYSE:L

美国 / 财务状况 / 保险

DDM多阶段法

股票价格

90.64 USD

公允价值

139.76 USD

Metrics	Range	Conclusion
Perpetuity Growth Rate	5.8% - 6.3%	6.0%
Discount Rate	10.6% - 9.6%	10.1%
Fair Value	118.17$ - 170.97$	139.76$
Upside	30.4% - 88.6%	54.2%

0.25

Current Dividend per Share

0.3%

Current Dividend Yield

-5.4%

3yr Avg Div Growth

-3.5%

Ytd Div Growth

Dividend Discount Model: Multi Stage

股票价格

90.64 USD

公允价值

139.76 USD

看涨

54.2%

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	1,414	1,587	1,643	1,675	1,709		1,743	1,743
% Growth	-1.4%	12.2%	3.5%	2.0%	2.0%		2.0%

Payout Ratio	3.9%	21.0%	38.0%	55.0%	72.0%		90.0%	92.5%

Projected Dividends	55	333	624	921	1,230		1,569	1,612
% Growth		505.9%	87.3%	47.6%	33.5%		27.5%

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	70	65	61	57	55		57	55
% Growth		-7%	-6%	-7%	-4%			-4%

Net Income to Common	(931)	1,562	822	1,434	1,414		1,434	1,414
% Growth		NM	-47%	74%	-1%			-1%

Payout Ratio	-8%	4%	7%	4%	4%		4%	4%
Retention Ratio	108%	96%	93%	96%	96%		96%	96%

Adjusted EBITDA	662	3,073	1,890	2,802	2,840		2,802	2,840
% Growth		364%	-38%	48%	1%			1%

Total Debt	10,610	9,442	9,416	9,387	9,350		9,387	9,350
Shareholder's Equity	17,860	17,846	14,349	15,704	17,066		15,704	17,066

Debt / EBITDA	16.0	3.1	5.0	3.4	3.3			3.2
Debt / Equity	59%	53%	66%	60%	55%		60%	55%


3-Yr Avg. Dividend Growth	-5.4%
5-Yr Median Payout Ratio	4.0%

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