載入錯誤

看來載入頁面時發生了錯誤.

我們的團隊已收到通知，但若此問題持續，請透過電郵支援widget工具聯絡我們。

觀察名單觀點 ProPicks AI 篩選器數據瀏覽圖表已儲存工作 WarrenAI

Fuchs Se Pref

BATS-CHIXE:FPE3D

德國 / 材料 / 化學品

DDM 多階段

股價

42.11 EUR

公允價值

54.56 EUR

Metrics	Range	Conclusion
Perpetuity Growth Rate	5.3% - 5.8%	5.5%
Discount Rate	9.9% - 8.9%	9.4%
Fair Value	€46.02 - €67.21	€54.56
Upside	14.4% - 67.0%	35.6%

1.17

Current Dividend per Share

2.9%

Current Dividend Yield

2.1%

3yr Avg Div Growth

1.4%

Ytd Div Growth

Dividend Discount Model: Multi Stage

股價

42.11 EUR

公允價值

54.56 EUR

看漲

35.6%

Project Adj Dividends

Perpetuity Growth Rate

Fair Value


Project Adjusted Dividends

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

Net Income to Common	302	328	349	361	361		368	368
% Growth	7.1%	8.6%	6.4%	3.4%	-0.1%		2.2%

Payout Ratio	48.3%	57.0%	65.0%	73.0%	81.0%		90.0%	92.5%

Projected Dividends	146	187	227	264	292		332	341
% Growth		28.1%	21.3%	16.2%	10.8%		13.6%

支援算式

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-20	Dec-21	Dec-22	Dec-23	Dec-24		Dec-23	Dec-24

Cash Dividends Paid	134	137	142	144	146		144	146
% Growth		2%	4%	1%	1%			1%

Net Income to Common	220	253	259	282	302		282	302
% Growth		15%	2%	9%	7%			7%

Payout Ratio	61%	54%	55%	51%	48%		51%	48%
Retention Ratio	39%	46%	45%	49%	52%		49%	52%

Adjusted EBITDA	379	432	447	497	521		497	521
% Growth		14%	3%	11%	5%			5%

Total Debt	30	49	179	63	112		63	112
Shareholder's Equity	1,579	1,753	1,838	1,800	1,897		1,800	1,897

Debt / EBITDA	0.1	0.1	0.4	0.1	0.2			0.2
Debt / Equity	2%	3%	10%	4%	6%		4%	6%


3-Yr Avg. Dividend Growth	2.1%
5-Yr Median Payout Ratio	54.2%

版權所有。使用條款

繁體中文

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

简体中文

Bahasa Indonesia

Bahasa Melayu

ไทย

Tiếng Việt

हिंदी