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。

ITT -2.9%TKR -2.5%CIME.F 2.2%

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

EnPro Industries Inc

NYSE:NPO

美国 / 工业 / 机械

DDM多阶段法

股票价格

174.49 USD

公允价值

131.74 USD

Metrics	Range	Conclusion
Perpetuity Growth Rate	7.2% - 7.8%	7.5%
Discount Rate	12.8% - 11.8%	12.3%
Fair Value	114.33$ - 155.69$	131.74$
Upside	-34.4% - -10.7%	-24.4%

1.24

Current Dividend per Share

0.7%

Current Dividend Yield

4.1%

3yr Avg Div Growth

4.1%

Ytd Div Growth

Dividend Discount Model: Multi Stage

股票价格

174.49 USD

公允价值

131.74 USD

看涨

-24.4%

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	73	158	178	184	188		191	191
% Growth	575.0%	117.1%	12.3%	3.5%	2.0%		2.0%

Payout Ratio	34.7%	46.0%	57.0%	68.0%	79.0%		90.0%	92.5%

Projected Dividends	25	73	101	125	148		172	177
% Growth		187.8%	39.1%	23.5%	18.5%		16.2%

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

Cash Dividends Paid	22	22	23	24	25		24	25
% Growth		3%	4%	4%	4%			4%

Net Income to Common	(21)	57	7	11	73		11	73
% Growth		NM	-88%	61%	575%			575%

Payout Ratio	-101%	39%	349%	225%	35%		225%	35%
Retention Ratio	201%	61%	-249%	-125%	65%		-125%	65%

Adjusted EBITDA	130	156	248	237	253		237	253
% Growth		20%	59%	-5%	7%			7%

Total Debt	537	1,179	838	697	695		697	695
Shareholder's Equity	1,079	1,270	1,395	1,410	1,429		1,410	1,429

Debt / EBITDA	4.1	7.6	3.4	2.9	2.7			2.6
Debt / Equity	50%	93%	60%	49%	49%		49%	49%


3-Yr Avg. Dividend Growth	4.1%
5-Yr Median Payout Ratio	39.4%

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