載入錯誤
看來載入頁面時發生了錯誤.
重新載入
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。
HK
前往
登入
觀察名單
觀點
ProPicks AI
篩選器
數據瀏覽
圖表
已儲存工作
收起
International Consolidated Airlines Group SA
BATS-CHIXE:IAGE
英國 / 工業 / 客運航空
貨幣
€
加入觀察名單
綜觀
股息
財報
模型
財務狀況
比較
穩健度
圖表
DDM 多階段
股價
2.90
EUR
公允價值
5.17
EUR
Metrics
Range
Conclusion
Perpetuity Growth Rate
11.3% - 11.8%
11.5%
Discount Rate
20.5% - 19.5%
20.0%
Fair Value
€4.76 - €5.66
€5.17
Upside
41.5% - 68.2%
53.7%
0
Current Dividend per Share
0.0%
Current Dividend Yield
NA
3yr Avg Div Growth
NM
Ytd Div Growth
Dividend Discount Model: Multi Stage
分享
儲存
股價
2.90
EUR
公允價值
5.17
EUR
看漲
53.7%
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
2,732
3,245
3,399
3,623
3,543
3,670
3,670
% Growth
2.9%
18.8%
4.7%
6.6%
-2.2%
3.6%
Payout Ratio
5.4%
22.0%
39.0%
56.0%
73.0%
90.0%
92.5%
Projected Dividends
147
714
1,326
2,029
2,586
3,303
3,395
% Growth
385.6%
85.7%
53.0%
27.5%
27.7%
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
0
0
0
0
147
0
147
% Growth
NM
NM
NM
NM
NM
Net Income to Common
(6,935)
(2,933)
431
2,655
2,732
2,655
2,732
% Growth
NM
NM
516%
3%
3%
Payout Ratio
0%
0%
0%
0%
5%
0%
5%
Retention Ratio
100%
100%
100%
100%
95%
100%
95%
Adjusted EBITDA
(3,564)
(2,253)
2,197
4,435
5,529
4,435
5,529
% Growth
NM
NM
102%
25%
25%
Total Debt
15,679
19,610
19,984
16,082
17,345
16,082
17,345
Shareholder's Equity
1,604
840
2,016
3,272
6,170
3,272
6,170
Debt / EBITDA
(4.4)
(8.7)
9.1
3.6
3.1
2.6
Debt / Equity
977%
2335%
991%
492%
281%
492%
281%
3-Yr Avg. Dividend Growth
NA
5-Yr Median Payout Ratio
0.0%
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