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。

G9KB 3.3%ICAD 1.1%MRL 1.0%

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

Inmobiliaria Colonial, SOCIMI, S.A.

DB:HSC2

西班牙 / 地產 / 辦公REITs

DDM 多階段

股價

5.36 EUR

公允價值

3.17 EUR

Metrics	Range	Conclusion
Perpetuity Growth Rate	7.2% - 7.8%	7.5%
Discount Rate	18.0% - 17.0%	17.5%
Fair Value	€2.96 - €3.41	€3.17
Upside	-45.0% - -36.6%	-41.1%

0.24

Current Dividend per Share

4.5%

Current Dividend Yield

9.0%

3yr Avg Div Growth

-29.9%

Ytd Div Growth

Dividend Discount Model: Multi Stage

股價

5.36 EUR

公允價值

3.17 EUR

看漲

-41.1%

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	307	211	229	243	269		275	275
% Growth	NM	-31.2%	8.2%	6.3%	10.6%		2.4%

Payout Ratio	46.7%	55.0%	64.0%	73.0%	82.0%		90.0%	92.5%

Projected Dividends	144	116	146	178	221		248	255
% Growth		-19.0%	25.9%	21.3%	24.2%		12.4%

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
(EUR in millions)	Dec-20	Dec-21	Dec-22	Dec-23	Dec-24		Jun-24	Jun-25

Cash Dividends Paid	102	111	128	133	144		152	107
% Growth		9%	15%	4%	8%			-30%

Net Income to Common	2	474	8	(1,019)	307		86	249
% Growth		19751%	-98%	NM	NM			190%

Payout Ratio	4254%	23%	1598%	-13%	47%		177%	43%
Retention Ratio	-4154%	77%	-1498%	113%	53%		-77%	57%

Adjusted EBITDA	269	249	279	313	327		168	158
% Growth		-8%	12%	12%	5%			-6%

Total Debt	4,878	4,941	5,433	5,293	4,997		5,298	4,889
Shareholder's Equity	5,401	5,999	6,159	4,936	5,677		4,926	5,719

Debt / EBITDA	18.1	19.9	19.4	16.9	15.3			15.4
Debt / Equity	90%	82%	88%	107%	88%		108%	85%


3-Yr Avg. Dividend Growth	9.0%
5-Yr Median Payout Ratio	46.7%

版權所有。使用條款

繁體中文

English (US)

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