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。

獲取50%折扣優惠

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

😎 週末觀察名單：跟單傳奇投資人，複製投資組合到你的觀察名單，點擊一鍵完成免費複製

Rogers Communications Inc.

DB:RCIB

加拿大 / 通訊服務 / 無線電訊服務

DDM 多階段

股價

28.80 EUR

公允價值

28.88 EUR

Metrics	Range	Conclusion
Perpetuity Growth Rate	4.8% - 5.3%	5.0%
Discount Rate	16.0% - 15.0%	15.5%
Fair Value	€27.06 - €30.99	€28.88
Upside	-6.0% - 7.6%	0.3%

1.25

Current Dividend per Share

4.3%

Current Dividend Yield

-9.3%

3yr Avg Div Growth

0.3%

Ytd Div Growth

Dividend Discount Model: Multi Stage

股價

28.80 EUR

公允價值

28.88 EUR

看漲

0.3%

Project Adj Dividends

Perpetuity Growth Rate

Fair Value


Project Adjusted Dividends

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

Net Income to Common	1,734	2,593	2,733	2,922	3,328		3,555	3,555
% Growth	104.2%	49.5%	5.4%	6.9%	13.9%		6.8%

Payout Ratio	42.6%	52.0%	61.0%	70.0%	79.0%		90.0%	92.5%

Projected Dividends	739	1,348	1,667	2,046	2,629		3,200	3,288
% Growth		82.4%	23.7%	22.7%	28.5%		21.7%

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

Cash Dividends Paid	1,011	1,010	1,010	960	739		372	373
% Growth		0%	0%	-5%	-23%			0%

Net Income to Common	1,592	1,558	1,680	849	1,734		650	437
% Growth		-2%	8%	-49%	104%			-33%

Payout Ratio	64%	65%	60%	113%	43%		57%	85%
Retention Ratio	36%	35%	40%	-13%	57%		43%	15%

Adjusted EBITDA	5,536	5,627	6,120	8,223	9,214		4,334	4,408
% Growth		2%	9%	34%	12%			2%

Total Debt	21,257	22,845	37,144	46,241	48,470		46,343	45,405
Shareholder's Equity	9,573	10,532	10,092	10,440	10,403		10,617	11,220

Debt / EBITDA	3.8	4.1	6.1	5.6	5.3			4.9
Debt / Equity	222%	217%	368%	443%	466%		436%	405%


3-Yr Avg. Dividend Growth	-9.3%
5-Yr Median Payout Ratio	63.5%

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