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。

3WC -9.2%HOT -9.2%HEIJM -8.6%

觀察名單觀點 ProPicks AI 篩選器數據瀏覽圖表已儲存工作

Eiffage SA

DB:EF30

法國 / 工業 / 建造及工程

DDM 多階段

股價

21.60 EUR

公允價值

15.51 EUR

Metrics	Range	Conclusion
Perpetuity Growth Rate	2.8% - 3.3%	3.0%
Discount Rate	18.8% - 17.8%	18.3%
Fair Value	€14.82 - €16.27	€15.51
Upside	-31.4% - -24.7%	-28.2%

0.64

Current Dividend per Share

2.9%

Current Dividend Yield

10.0%

3yr Avg Div Growth

12.9%

Ytd Div Growth

Dividend Discount Model: Multi Stage

股價

21.60 EUR

公允價值

15.51 EUR

看漲

-28.2%

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	1,041	992	1,110	1,208	1,359		1,458	1,458
% Growth	2.8%	-4.7%	11.9%	8.8%	12.5%		7.3%

Payout Ratio	37.9%	48.0%	58.0%	68.0%	78.0%		90.0%	92.5%

Projected Dividends	395	476	644	821	1,060		1,312	1,349
% Growth		20.5%	35.2%	27.6%	29.1%		23.8%

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	299	296	350	395		350	395
% Growth		NM	-1%	18%	13%			13%

Net Income to Common	375	753	896	1,013	1,041		1,013	1,041
% Growth		101%	19%	13%	3%			3%

Payout Ratio	0%	40%	33%	35%	38%		35%	38%
Retention Ratio	100%	60%	67%	65%	62%		65%	62%

Adjusted EBITDA	2,183	2,768	3,138	3,456	3,525		3,456	3,525
% Growth		27%	13%	10%	2%			2%

Total Debt	16,357	15,321	15,936	15,983	16,699		15,983	16,699
Shareholder's Equity	5,301	5,490	6,176	6,455	6,719		6,455	6,719

Debt / EBITDA	7.5	5.5	5.1	4.6	4.7			4.6
Debt / Equity	309%	279%	258%	248%	249%		248%	249%


3-Yr Avg. Dividend Growth	10.0%
5-Yr Median Payout Ratio	34.6%

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