載入錯誤

看來載入頁面時發生了錯誤.

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。

觀察名單觀點 ProPicks AI 篩選器數據瀏覽圖表已儲存工作

Bridgepoint Group plc

DB:8XW

英國 / 財務狀況 / 資本市場

DDM 多階段

股價

3.72 EUR

公允價值

6.12 EUR

Metrics	Range	Conclusion
Perpetuity Growth Rate	6.8% - 7.3%	7.0%
Discount Rate	12.3% - 11.2%	11.8%
Fair Value	€5.35 - €7.18	€6.12
Upside	43.8% - 93.1%	64.5%

0.11

Current Dividend per Share

2.9%

Current Dividend Yield

45.1%

3yr Avg Div Growth

17.8%

Ytd Div Growth

Dividend Discount Model: Multi Stage

股價

3.72 EUR

公允價值

6.12 EUR

看漲

64.5%

Project Adj Dividends

Perpetuity Growth Rate

Fair Value


Project Adjusted Dividends

		Fiscal Year Ending
(GBP in millions)	Dec-24	Dec-25	Dec-26	Dec-27	Dec-28		Dec-29	Terminal

Net Income to Common	65	207	241	260	269		274	274
% Growth	-8.3%	220.0%	16.4%	7.7%	3.5%		2.0%

Payout Ratio	123.6%	90.0%	90.0%	90.0%	90.0%		90.0%	92.5%

Projected Dividends	80	187	217	234	242		247	254
% Growth		133.0%	16.4%	7.7%	3.5%		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
(GBP in millions)	Dec-20	Dec-21	Dec-22	Dec-23	Dec-24		Dec-23	Dec-24

Cash Dividends Paid	7	30	63	68	80		68	80
% Growth		355%	109%	8%	18%			18%

Net Income to Common	37	58	121	71	65		71	65
% Growth		58%	109%	-41%	-8%			-8%

Payout Ratio	18%	52%	52%	96%	124%		96%	124%
Retention Ratio	82%	48%	48%	4%	-24%		4%	-24%

Adjusted EBITDA	60	104	129	133	199		133	199
% Growth		72%	24%	4%	50%			50%

Total Debt	142	113	111	110	601		110	601
Shareholder's Equity	309	716	773	721	983		721	983

Debt / EBITDA	2.3	1.1	0.9	0.8	3.0			2.3
Debt / Equity	46%	16%	14%	15%	61%		15%	61%


3-Yr Avg. Dividend Growth	45.1%
5-Yr Median Payout Ratio	52.1%

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