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。
ORE
8.6%
TKNO4
8.3%
S2GM34
-5.2%
HK
前往
快閃促銷
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
Panatlantica SA
BOVESPA:PATI3
巴西 / 材料 / 金屬和採礦
加入觀察名單
貨幣
R$
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
27.00
BRL
公允價值
44.15
BRL
Metrics
Range
Conclusion
Perpetuity Growth Rate
4.3% - 4.8%
4.5%
Discount Rate
13.1% - 12.1%
12.6%
Fair Value
R$41.13 - R$47.79
R$44.15
Upside
52.3% - 77.0%
63.5%
5.81
Current Dividend per Share
21.5%
Current Dividend Yield
353.2%
3yr Avg Div Growth
1,080.0%
Ytd Div Growth
Dividend Discount Model: Multi Stage
分享
儲存
股價
27.00
BRL
公允價值
44.15
BRL
看漲
63.5%
Project Adj Dividends
Perpetuity Growth Rate
Fair Value
Project Adjusted Dividends
Fiscal Year Ending
(BRL in millions)
Dec-24
Dec-25
Dec-26
Dec-27
Dec-28
Dec-29
Terminal
Net Income to Common
85
88
91
93
95
97
97
% Growth
530.9%
4.0%
3.5%
2.0%
2.0%
2.0%
Payout Ratio
184.4%
90.0%
90.0%
90.0%
90.0%
90.0%
92.5%
Projected Dividends
156
156
82
84
85
87
89
% Growth
0.0%
-47.4%
2.0%
2.0%
2.0%
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
(BRL in millions)
Dec-20
Dec-21
Dec-22
Dec-23
Dec-24
Dec-23
Dec-24
Cash Dividends Paid
4
43
70
13
156
13
156
% Growth
924%
61%
-81%
1080%
1080%
Net Income to Common
182
293
56
13
85
13
85
% Growth
61%
-81%
-76%
531%
531%
Payout Ratio
2%
15%
125%
99%
184%
99%
184%
Retention Ratio
98%
85%
-25%
1%
-84%
1%
-84%
Adjusted EBITDA
246
426
114
69
143
69
143
% Growth
73%
-73%
-40%
108%
108%
Total Debt
398
753
620
406
483
406
483
Shareholder's Equity
605
854
840
841
769
841
769
Debt / EBITDA
1.6
1.8
5.4
5.9
3.4
2.2
Debt / Equity
66%
88%
74%
48%
63%
48%
63%
3-Yr Avg. Dividend Growth
353.2%
5-Yr Median Payout Ratio
98.6%
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