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。

EZ70 -12.2%0VN 9.8%UAL1 7.4%

觀察名單觀點 ProPicks AI 篩選器數據瀏覽圖表已儲存工作

Finnair Oyj

DB:FAI0

芬蘭 / 工業 / 客運航空

DDM 多階段

股價

2.75 EUR

公允價值

3.57 EUR

Metrics	Range	Conclusion
Perpetuity Growth Rate	10.8% - 11.3%	11.0%
Discount Rate	18.8% - 17.8%	18.3%
Fair Value	€3.25 - €3.98	€3.57
Upside	18.1% - 44.8%	30.1%

0

Current Dividend per Share

0.0%

Current Dividend Yield

-33.5%

3yr Avg Div Growth

-100.0%

Ytd Div Growth

Dividend Discount Model: Multi Stage

股價

2.75 EUR

公允價值

3.57 EUR

看漲

30.1%

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	37	86	90	97	89		90	90
% Growth	-82.9%	133.1%	4.6%	6.9%	-7.8%		1.2%

Payout Ratio	0.0%	18.0%	36.0%	54.0%	72.0%		90.0%	92.5%

Projected Dividends	0	16	32	52	64		81	83
% Growth		NM	109.3%	60.4%	23.0%		26.5%

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	19	21	21	20	0		20	0
% Growth		11%	0%	0%	-100%			-100%

Net Income to Common	(541)	(481)	(505)	217	37		217	37
% Growth		NM	NM	NM	-83%			-83%

Payout Ratio	-3%	-4%	-4%	9%	0%		9%	0%
Retention Ratio	103%	104%	104%	91%	100%		91%	100%

Adjusted EBITDA	(249)	(318)	(26)	517	423		517	423
% Growth		NM	NM	NM	-18%			-18%

Total Debt	2,198	2,809	2,632	2,034	1,885		2,034	1,885
Shareholder's Equity	897	476	411	577	627		577	627

Debt / EBITDA	(8.8)	(8.8)	(102.8)	3.9	4.5			5.7
Debt / Equity	245%	590%	641%	353%	301%		353%	301%


3-Yr Avg. Dividend Growth	-33.5%
5-Yr Median Payout Ratio	-3.4%

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