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。

CEG 2.8%NEE 1.6%PCG 1.6%

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

FirstEnergy Corp.

DB:FE7

美國 / 公用事業 / 電力公用事業

DDM 多階段

股價

37.60 EUR

公允價值

40.19 EUR

Metrics	Range	Conclusion
Perpetuity Growth Rate	6.3% - 6.8%	6.5%
Discount Rate	12.5% - 11.5%	12.0%
Fair Value	€35.74 - €46.06	€40.19
Upside	-5.0% - 22.5%	6.9%

1.57

Current Dividend per Share

4.2%

Current Dividend Yield

4.6%

3yr Avg Div Growth

-100.0%

Ytd Div Growth

Dividend Discount Model: Multi Stage

股價

37.60 EUR

公允價值

40.19 EUR

看漲

6.9%

Project Adj Dividends

Perpetuity Growth Rate

Fair Value


Project Adjusted Dividends

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

Net Income to Common	978	1,441	1,550	1,662	1,792		1,929	1,929
% Growth	-12.9%	47.3%	7.5%	7.2%	7.8%		7.6%

Payout Ratio	99.2%	90.0%	90.0%	90.0%	90.0%		90.0%	92.5%

Projected Dividends	970	1,297	1,395	1,496	1,613		1,736	1,784
% Growth		33.7%	7.5%	7.2%	7.8%		7.6%

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
(USD in millions)	Dec-20	Dec-21	Dec-22	Dec-23	Dec-24		Mar-24	Mar-25

Cash Dividends Paid	845	849	891	906	970		235	0
% Growth		0%	5%	2%	7%			-100%

Net Income to Common	1,003	1,239	406	1,123	978		253	360
% Growth		24%	-67%	177%	-13%			42%

Payout Ratio	84%	69%	219%	81%	99%		93%	0%
Retention Ratio	16%	31%	-119%	19%	1%		7%	100%

Adjusted EBITDA	2,937	4,272	3,970	3,639	4,153		761	1,179
% Growth		45%	-7%	-8%	14%			55%

Total Debt	24,782	24,164	21,949	25,136	24,266		24,515	24,786
Shareholder's Equity	7,237	8,675	10,166	10,437	12,455		12,397	12,567

Debt / EBITDA	8.4	5.7	5.5	6.9	5.8			5.4
Debt / Equity	342%	279%	216%	241%	195%		198%	197%


3-Yr Avg. Dividend Growth	4.6%
5-Yr Median Payout Ratio	84.2%

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