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。
DNLM
13.3%
0RHL
-8.9%
ASC
6.6%
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
DFS Furniture plc
DB:DF0
英國 / 非必需消費品 / 特色產品零售
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
1.53
EUR
公允價值
1.17
EUR
Metrics
Range
Conclusion
Perpetuity Growth Rate
1.8% - 2.3%
2.0%
Discount Rate
20.1% - 19.1%
19.6%
Fair Value
€1.13 - €1.22
€1.17
Upside
-26.3% - -20.0%
-23.3%
0.048
Current Dividend per Share
3.1%
Current Dividend Yield
-39.9%
3yr Avg Div Growth
NM
Ytd Div Growth
Dividend Discount Model: Multi Stage
分享
儲存
股價
1.53
EUR
公允價值
1.17
EUR
看漲
-23.3%
Project Adj Dividends
Perpetuity Growth Rate
Fair Value
Project Adjusted Dividends
Fiscal Year Ending
(GBP in millions)
Jun-24
Jun-25
Jun-26
Jun-27
Jun-28
Jun-29
Terminal
Net Income to Common
(5)
18
34
47
54
56
56
% Growth
NM
519.1%
90.7%
41.0%
14.4%
3.0%
Payout Ratio
NM
90.0%
50.0%
50.0%
50.0%
90.0%
92.5%
Projected Dividends
9
16
17
24
27
50
52
% Growth
69.0%
6.0%
41.0%
14.4%
85.4%
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
(GBP in millions)
Jun-20
Jun-21
Jun-22
Jun-23
Jun-24
Dec-23
Dec-24
Cash Dividends Paid
16
0
28
12
9
0
0
% Growth
-100%
NM
-57%
-22%
NM
Net Income to Common
(69)
92
44
23
(5)
1
12
% Growth
NM
-52%
-48%
NM
1867%
Payout Ratio
-23%
0%
64%
53%
-200%
0%
0%
Retention Ratio
123%
100%
36%
47%
300%
100%
100%
Adjusted EBITDA
(4)
161
110
89
71
46
52
% Growth
NM
-32%
-19%
-20%
14%
Total Debt
738
494
551
577
592
559
515
Shareholder's Equity
202
285
269
237
229
234
245
Debt / EBITDA
(184.5)
3.1
5.0
6.5
8.4
6.7
Debt / Equity
365%
174%
205%
243%
258%
239%
211%
3-Yr Avg. Dividend Growth
-39.9%
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