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。

AHEX.F 24.8%RANJ.F 3.0%FCN -2.9%

觀察名單觀點 ProPicks AI 篩選器數據瀏覽圖表已儲存工作

Kforce Inc.

DB:ROF

美國 / 工業 / 專業服務

DDM 穩定成長

股價

45.20 EUR

公允價值

62.81 EUR

Metrics	Range	Conclusion
Adjusted Dividend	€2.17 - €2.49	€2.36
Adjusted Dividend Yield	4.8% - 5.5%	5.2%
Perpetuity Growth Rate	6.3% - 6.8%	6.5%
Discount Rate	11.5% - 9.5%	10.5%
Fair Value	€43.85 - €96.54	€62.81
Upside	-3.0% - 113.6%	38.9%

1.55

Current Dividend per Share

3.4%

Current Dividend Yield

12.2%

3yr Avg Div Growth

2.4%

Ytd Div Growth

Dividend Discount Model: Stable Growth

股價

45.20 EUR

公允價值

62.81 EUR

看漲

38.9%

Adj Dividend

Perpetuity Growth Rate

Fair Value


Calculate Adjusted Dividend


(USD in millions)	Latest				Notes
Net Income To Common	50
(-) Cash Dividends Paid	(28)
(=) Cash Retained	22	44.0%

	Low	Mid	High

Required Retention Ratio	20.0%	12.5%	7.5%		% of net income needed for future growth
Adj Net Income	50	50	50
(=) Cash Required	10	6	4

Cash Retained	22	22	22
(-) Cash Required	(10)	(6)	(4)
(=) Excess Retained	12	16	18
(/) FX Rate Adjustment	1.08	1.08	1.08
(=) Excess Retained (EUR)	11	15	17
(/) Shares Outstanding	18.2	18.2	18.2
(=) Excess Retained per Share	0.62	0.81	0.94


	Low	Mid	High

LTM Dividend per Share	1.55	1.55	1.55
(+) Excess Retained per Share	0.62	0.81	0.94

Adjusted Dividend	2.17	2.36	2.49

支援算式

Sensitivity Analysis

Historical Performance


Sensitivity Analysis

Adjusted Dividend	2.36

	Cost of Equity
Growth Rate	9.5%	10.0%	10.5%	11.0%	11.5%
4.5%	49.30	44.82	41.08	37.92	35.21
5.5%	62.22	55.30	49.77	45.25	41.48
6.5%	83.74	71.78	62.81	55.83	50.24
7.5%	126.79	101.43	84.53	72.45	63.40
8.5%	NM	170.63	127.97	102.38	85.31

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