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。

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

Sealed Air Corporation

DB:SDA

美國 / 材料 / 容器與包裝

DDM 多階段

股價

23.00 EUR

公允價值

22.45 EUR

Metrics	Range	Conclusion
Perpetuity Growth Rate	2.8% - 3.3%	3.0%
Discount Rate	16.0% - 15.0%	15.5%
Fair Value	€21.25 - €23.81	€22.45
Upside	-7.6% - 3.5%	-2.4%

0.70

Current Dividend per Share

3.1%

Current Dividend Yield

0.7%

3yr Avg Div Growth

0.1%

Ytd Div Growth

Dividend Discount Model: Multi Stage

股價

23.00 EUR

公允價值

22.45 EUR

看漲

-2.4%

Project Adj Dividends

Perpetuity Growth Rate

Fair Value


Project Adjusted Dividends

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

Net Income to Common	270	440	469	516	590		616	616
% Growth	-20.6%	63.3%	6.6%	10.0%	14.3%		4.4%

Payout Ratio	43.8%	53.0%	62.0%	71.0%	80.0%		90.0%	92.5%

Projected Dividends	118	233	291	367	472		554	570
% Growth		97.7%	24.8%	26.0%	28.8%		17.5%

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
(USD in millions)	Dec-20	Dec-21	Dec-22	Dec-23	Dec-24		Dec-23	Dec-24

Cash Dividends Paid	100	116	119	118	118		118	118
% Growth		15%	3%	-1%	0%			0%

Net Income to Common	484	491	491	339	270		339	270
% Growth		2%	0%	-31%	-21%			-21%

Payout Ratio	21%	24%	24%	35%	44%		35%	44%
Retention Ratio	79%	76%	76%	65%	56%		65%	56%

Adjusted EBITDA	974	1,061	1,147	1,056	1,045		1,056	1,045
% Growth		9%	8%	-8%	-1%			-1%

Total Debt	3,838	3,774	3,752	4,786	4,508		4,786	4,508
Shareholder's Equity	173	249	344	550	625		550	625

Debt / EBITDA	3.9	3.6	3.3	4.5	4.3			4.4
Debt / Equity	2225%	1517%	1090%	871%	722%		871%	722%


3-Yr Avg. Dividend Growth	0.7%
5-Yr Median Payout Ratio	24.1%

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