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。

ADYA 35.5%TEF1 N -25.2%ORAN N 23.4%

觀察名單觀點 ProPicks AI 篩選器數據瀏覽圖表已儲存工作

Telus Corp

DB:BCZ

加拿大 / 通訊服務 / 多元化電訊服務

DDM 多階段

股價

12.80 EUR

公允價值

16.13 EUR

Metrics	Range	Conclusion
Perpetuity Growth Rate	6.8% - 7.3%	7.0%
Discount Rate	12.4% - 11.4%	11.9%
Fair Value	€14.09 - €18.92	€16.13
Upside	10.1% - 47.8%	26.0%

1.02

Current Dividend per Share

8.0%

Current Dividend Yield

14.4%

3yr Avg Div Growth

18.8%

Ytd Div Growth

Dividend Discount Model: Multi Stage

股價

12.80 EUR

公允價值

16.13 EUR

看漲

26.0%

Project Adj Dividends

Perpetuity Growth Rate

Fair Value


Project Adjusted Dividends

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

Net Income to Common	993	1,528	1,698	1,869	2,437		2,617	2,617
% Growth	18.1%	53.9%	11.1%	10.1%	30.4%		7.4%

Payout Ratio	157.3%	90.0%	90.0%	90.0%	90.0%		90.0%	92.5%

Projected Dividends	1,562	1,562	1,528	1,682	2,193		2,355	2,421
% Growth		0.0%	-2.2%	10.1%	30.4%		7.4%

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
(CAD in millions)	Dec-20	Dec-21	Dec-22	Dec-23	Dec-24		Dec-23	Dec-24

Cash Dividends Paid	930	1,045	1,188	1,315	1,562		1,315	1,562
% Growth		12%	14%	11%	19%			19%

Net Income to Common	1,207	1,655	1,615	841	993		841	993
% Growth		37%	-2%	-48%	18%			18%

Payout Ratio	77%	63%	74%	156%	157%		156%	157%
Retention Ratio	23%	37%	26%	-56%	-57%		-56%	-57%

Adjusted EBITDA	4,696	4,993	5,406	5,621	5,675		5,621	5,675
% Growth		6%	8%	4%	1%			1%

Total Debt	20,554	21,059	25,179	27,662	29,896		27,662	29,896
Shareholder's Equity	12,040	15,116	16,569	16,112	15,620		16,112	15,620

Debt / EBITDA	4.4	4.2	4.7	4.9	5.3			5.2
Debt / Equity	171%	139%	152%	172%	191%		172%	191%


3-Yr Avg. Dividend Growth	14.4%
5-Yr Median Payout Ratio	77.1%

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