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。

HIAB 8.3%KNEBV 7.3%FWV 6.7%

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

Metso Oyj

DB:M6Q

芬蘭 / 工業 / 機械

DDM 多階段

股價

9.41 EUR

公允價值

14.35 EUR

Metrics	Range	Conclusion
Perpetuity Growth Rate	6.3% - 6.8%	6.5%
Discount Rate	11.5% - 10.5%	11.0%
Fair Value	€12.39 - €17.08	€14.35
Upside	33.4% - 84.0%	54.5%

0.37

Current Dividend per Share

4.0%

Current Dividend Yield

21.6%

3yr Avg Div Growth

NM

Ytd Div Growth

Dividend Discount Model: Multi Stage

股價

9.41 EUR

公允價值

14.35 EUR

看漲

54.5%

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	485	544	629	688	717		730	730
% Growth	-9.3%	12.1%	15.7%	9.4%	4.1%		1.9%

Payout Ratio	61.4%	67.0%	73.0%	79.0%	85.0%		90.0%	92.5%

Projected Dividends	298	364	459	544	609		657	675
% Growth		22.2%	26.1%	18.4%	12.0%		7.9%

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		Mar-24	Mar-25

Cash Dividends Paid	179	166	198	248	298		0	0
% Growth		-7%	19%	25%	20%			NM

Net Income to Common	149	294	319	535	485		124	113
% Growth		97%	9%	68%	-9%			-9%

Payout Ratio	120%	56%	62%	46%	61%		0%	0%
Retention Ratio	-20%	44%	38%	54%	39%		100%	100%

Adjusted EBITDA	399	580	653	940	886		229	214
% Growth		45%	13%	44%	-6%			-7%

Total Debt	1,347	959	1,325	1,547	1,619		1,527	1,617
Shareholder's Equity	2,037	2,250	2,342	2,608	2,601		2,731	2,708

Debt / EBITDA	3.4	1.7	2.0	1.6	1.8			1.9
Debt / Equity	66%	43%	57%	59%	62%		56%	60%


3-Yr Avg. Dividend Growth	21.6%
5-Yr Median Payout Ratio	61.4%

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