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。
MDIK.F
59.1%
BWOS.F
-21.4%
SAPM.F
16.6%
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
Noble Corporation plc
DB:85V1
美國 / 能源 / 能源設備和服務
加入觀察名單
貨幣
€
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
16.84
EUR
公允價值
12.59
EUR
Metrics
Range
Conclusion
Perpetuity Growth Rate
0.0% - 0.3%
0.0%
Discount Rate
17.1% - 16.1%
16.6%
Fair Value
€12.24 - €13.09
€12.59
Upside
-27.3% - -22.3%
-25.2%
1.74
Current Dividend per Share
10.3%
Current Dividend Yield
181.2%
3yr Avg Div Growth
181.2%
Ytd Div Growth
Dividend Discount Model: Multi Stage
分享
儲存
股價
16.84
EUR
公允價值
12.59
EUR
看漲
-25.2%
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
448
240
398
417
417
417
417
% Growth
-7.0%
-46.4%
65.8%
4.7%
0.0%
0.0%
Payout Ratio
62.0%
68.0%
74.0%
80.0%
86.0%
90.0%
92.5%
Projected Dividends
278
278
295
334
359
375
386
% Growth
0.0%
6.1%
13.2%
7.5%
4.7%
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
(USD in millions)
Dec-20
Dec-21
Dec-22
Dec-23
Dec-24
Dec-23
Dec-24
Cash Dividends Paid
0
0
0
99
278
99
278
% Growth
NM
NM
NM
181%
181%
Net Income to Common
(3,978)
352
169
482
448
482
448
% Growth
NM
-52%
185%
-7%
-7%
Payout Ratio
0%
0%
0%
21%
62%
21%
62%
Retention Ratio
100%
100%
100%
79%
38%
79%
38%
Adjusted EBITDA
228
86
365
810
1,065
810
1,065
% Growth
-62%
323%
122%
31%
31%
Total Debt
3,991
233
720
612
2,095
612
2,095
Shareholder's Equity
(311)
1,501
3,607
3,921
4,651
3,921
4,651
Debt / EBITDA
17.5
2.7
2.0
0.8
2.0
1.6
Debt / Equity
NM
16%
20%
16%
45%
16%
45%
3-Yr Avg. Dividend Growth
181.2%
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