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。

TBI -10.5%ROF -2.9%MPW 2.9%

觀察名單觀點 ProPicks AI 篩選器數據瀏覽圖表已儲存工作 WarrenAI

Amadeus Fire AG

DB:AAD

德國 / 工業 / 專業服務

DDM 多階段

股價

75.00 EUR

公允價值

59.25 EUR

Metrics	Range	Conclusion
Perpetuity Growth Rate	0.0% - 0.3%	0.0%
Discount Rate	11.4% - 10.4%	10.9%
Fair Value	€56.67 - €63.19	€59.25
Upside	-24.4% - -15.7%	-21.0%

4.03

Current Dividend per Share

5.4%

Current Dividend Yield

49.9%

3yr Avg Div Growth

5.6%

Ytd Div Growth

Dividend Discount Model: Multi Stage

股價

75.00 EUR

公允價值

59.25 EUR

看漲

-21.0%

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	33	26	31	34	36		39	39
% Growth	-20.4%	-20.8%	19.2%	9.7%	4.7%		8.6%

Payout Ratio	82.7%	84.0%	85.0%	86.0%	87.0%		90.0%	92.5%

Projected Dividends	27	27	26	29	31		35	36
% Growth		0.0%	-3.0%	11.0%	5.9%		12.3%

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	0	9	17	26	27		26	27
% Growth		NM	96%	48%	6%			6%

Net Income to Common	18	34	38	41	33		41	33
% Growth		91%	13%	7%	-20%			-20%

Payout Ratio	0%	26%	45%	62%	83%		62%	83%
Retention Ratio	100%	74%	55%	38%	17%		38%	17%

Adjusted EBITDA	44	68	72	74	63		74	63
% Growth		55%	6%	4%	-15%			-15%

Total Debt	176	121	80	91	89		91	89
Shareholder's Equity	113	145	166	149	154		149	154

Debt / EBITDA	4.0	1.8	1.1	1.2	1.4			1.7
Debt / Equity	157%	83%	48%	61%	57%		61%	57%


3-Yr Avg. Dividend Growth	49.9%
5-Yr Median Payout Ratio	45.3%

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