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。
43Y
-15.4%
TSI
-3.4%
T7W
2.2%
HK
前往
勁減45%
登入
觀察名單
觀點
ProPicks AI
篩選器
數據瀏覽
圖表
已儲存工作
WarrenAI
收起
Harboes Bryggeri
CPSE:HARBB
丹麥 / 必需消費品 / 飲品
加入觀察名單
貨幣
kr
綜觀
股息
財報
模型
財務狀況
比較
穩健度
圖表
DDM 穩定成長
股價
152.44
DKK
公允價值
303.23
DKK
Metrics
Range
Conclusion
Adjusted Dividend
kr11.12 - kr12.85
kr12.16
Adjusted Dividend Yield
7.3% - 8.4%
8.0%
Perpetuity Growth Rate
5.8% - 6.3%
6.0%
Discount Rate
11.3% - 9.3%
10.3%
Fair Value
kr213.72 - kr455.19
kr303.23
Upside
40.1% - 198.4%
98.8%
2
Current Dividend per Share
1.3%
Current Dividend Yield
NA
3yr Avg Div Growth
NM
Ytd Div Growth
Dividend Discount Model: Stable Growth
分享
儲存
股價
152.44
DKK
公允價值
303.23
DKK
看漲
98.8%
Adj Dividend
Perpetuity Growth Rate
Fair Value
Calculate Adjusted Dividend
(DKK in millions)
Latest
Notes
Net Income To Common
59
(-) Cash Dividends Paid
(8)
(=) Cash Retained
50
85.6%
Low
Mid
High
Required Retention Ratio
20.0%
12.5%
7.5%
% of net income needed for future growth
Adj Net Income
59
59
59
(=) Cash Required
12
7
4
Cash Retained
50
50
50
(-) Cash Required
(12)
(7)
(4)
(=) Excess Retained
38
43
46
(/) FX Rate Adjustment
1.00
1.00
1.00
(=) Excess Retained (DKK)
38
43
46
(/) Shares Outstanding
4.2
4.2
4.2
(=) Excess Retained per Share
9.12
10.16
10.85
Low
Mid
High
LTM Dividend per Share
2.00
2.00
2.00
(+) Excess Retained per Share
9.12
10.16
10.85
Adjusted Dividend
11.12
12.16
12.85
支援算式
Sensitivity Analysis
Historical Performance
Sensitivity Analysis
Adjusted Dividend
12.16
Cost of Equity
Growth Rate
9.3%
9.8%
10.3%
10.8%
11.3%
4.0%
240.84
219.90
202.30
187.32
174.40
5.0%
300.37
268.75
243.15
222.01
204.25
6.0%
396.53
343.66
303.23
271.31
245.47
7.0%
578.17
473.05
400.27
346.90
306.09
8.0%
NM
750.31
583.57
477.47
404.01
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