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
Patrizia Immobilien AG
DB:PAT
德國 / 地產 / 房地產管理及開發
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
7.45
EUR
公允價值
4.20
EUR
Metrics
Range
Conclusion
Perpetuity Growth Rate
5.8% - 6.3%
6.0%
Discount Rate
10.3% - 9.3%
9.8%
Fair Value
€3.58 - €5.13
€4.20
Upside
-52.0% - -31.1%
-43.6%
0.35
Current Dividend per Share
4.7%
Current Dividend Yield
3.2%
3yr Avg Div Growth
3.7%
Ytd Div Growth
Dividend Discount Model: Multi Stage
分享
儲存
股價
7.45
EUR
公允價值
4.20
EUR
看漲
-43.6%
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
13
11
19
16
16
17
17
% Growth
NM
-17.1%
79.1%
-18.6%
4.0%
3.8%
Payout Ratio
227.9%
90.0%
90.0%
90.0%
90.0%
90.0%
92.5%
Projected Dividends
29
29
17
14
15
15
16
% Growth
0.0%
-41.4%
-18.6%
4.0%
3.8%
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
26
27
28
28
29
28
29
% Growth
3%
6%
0%
4%
4%
Net Income to Common
38
48
7
(6)
13
(6)
13
% Growth
27%
-85%
NM
NM
NM
Payout Ratio
69%
56%
389%
-487%
228%
-487%
228%
Retention Ratio
31%
44%
-289%
587%
-128%
587%
-128%
Adjusted EBITDA
57
65
11
7
(5)
7
(5)
% Growth
13%
-83%
-36%
NM
NM
Total Debt
369
439
277
376
318
376
318
Shareholder's Equity
1,237
1,283
1,259
1,121
1,084
1,121
1,084
Debt / EBITDA
6.5
6.8
24.7
52.2
(69.0)
(19.4)
Debt / Equity
30%
34%
22%
34%
29%
34%
29%
3-Yr Avg. Dividend Growth
3.2%
5-Yr Median Payout Ratio
69.0%
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