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
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
Línea Directa Aseguradora, S.A., Compañía de Seguros y Reaseguros
DB:8I2
西班牙 / 財務狀況 / 保險
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
1.11
EUR
公允價值
1.87
EUR
Metrics
Range
Conclusion
Perpetuity Growth Rate
5.3% - 5.8%
5.5%
Discount Rate
9.6% - 8.6%
9.1%
Fair Value
€1.56 - €2.34
€1.87
Upside
42.3% - 113.3%
70.4%
0
Current Dividend per Share
0.0%
Current Dividend Yield
830.4%
3yr Avg Div Growth
2,652.3%
Ytd Div Growth
Dividend Discount Model: Multi Stage
分享
儲存
股價
1.11
EUR
公允價值
1.87
EUR
看漲
70.4%
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
64
81
98
104
109
98
98
% Growth
NM
26.3%
20.8%
5.6%
5.3%
-10.4%
Payout Ratio
46.7%
55.0%
64.0%
73.0%
82.0%
90.0%
92.5%
Projected Dividends
30
45
63
76
89
88
90
% Growth
48.7%
40.6%
20.5%
18.3%
-1.6%
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
28
198
74
1
30
1
30
% Growth
597%
-63%
-99%
2652%
2652%
Net Income to Common
135
110
63
(4)
64
(4)
64
% Growth
-18%
-43%
NM
NM
NM
Payout Ratio
21%
179%
117%
-25%
47%
-25%
47%
Retention Ratio
79%
-79%
-17%
125%
53%
125%
53%
Adjusted EBITDA
186
149
77
(4)
87
(4)
87
% Growth
-19%
-49%
NM
NM
NM
Total Debt
134
129
4
2
3
2
3
Shareholder's Equity
467
378
300
313
358
313
358
Debt / EBITDA
0.7
0.9
0.0
(0.5)
0.0
0.0
Debt / Equity
29%
34%
1%
1%
1%
1%
1%
3-Yr Avg. Dividend Growth
830.4%
5-Yr Median Payout Ratio
46.7%
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