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。
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
Huntington Ingalls Industries, Inc.
DB:HI4
美國 / 工業 / 航空、太空及國防
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
205.30
EUR
公允價值
357.17
EUR
Metrics
Range
Conclusion
Perpetuity Growth Rate
6.3% - 6.8%
6.5%
Discount Rate
11.0% - 10.0%
10.5%
Fair Value
€301.22 - €438.98
€357.17
Upside
46.5% - 113.5%
73.7%
4.80
Current Dividend per Share
2.3%
Current Dividend Yield
3.5%
3yr Avg Div Growth
3.9%
Ytd Div Growth
Dividend Discount Model: Multi Stage
分享
儲存
股價
205.30
EUR
公允價值
357.17
EUR
看漲
73.7%
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
550
559
628
725
816
892
892
% Growth
-19.2%
1.6%
12.3%
15.5%
12.5%
9.3%
Payout Ratio
37.5%
48.0%
59.0%
70.0%
81.0%
90.0%
92.5%
Projected Dividends
206
268
371
508
661
802
825
% Growth
30.3%
38.1%
37.0%
30.2%
21.4%
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
(USD in millions)
Dec-20
Dec-21
Dec-22
Dec-23
Dec-24
Mar-24
Mar-25
Cash Dividends Paid
172
186
192
200
206
51
53
% Growth
8%
3%
4%
3%
4%
Net Income to Common
696
544
579
681
550
153
149
% Growth
-22%
6%
18%
-19%
-3%
Payout Ratio
25%
34%
33%
29%
37%
33%
36%
Retention Ratio
75%
66%
67%
71%
63%
67%
64%
Adjusted EBITDA
1,133
946
1,151
1,119
991
266
275
% Growth
-17%
22%
-3%
-11%
3%
Total Debt
1,880
3,544
3,203
2,724
3,459
2,655
3,406
Shareholder's Equity
1,901
2,808
3,489
4,093
4,666
4,126
4,773
Debt / EBITDA
1.7
3.7
2.8
2.4
3.5
3.4
Debt / Equity
99%
126%
92%
67%
74%
64%
71%
3-Yr Avg. Dividend Growth
3.5%
5-Yr Median Payout Ratio
33.2%
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