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。

MATV 10.7%SEE 10.1%SW 10.1%

觀察名單觀點 ProPicks AI 篩選器數據瀏覽圖表已儲存工作

Sonoco Products Company

DB:SNS

美國 / 材料 / 容器與包裝

DDM 多階段

股價

37.00 EUR

公允價值

53.19 EUR

Metrics	Range	Conclusion
Perpetuity Growth Rate	10.8% - 11.3%	11.0%
Discount Rate	19.1% - 18.1%	18.6%
Fair Value	€49.19 - €58.06	€53.19
Upside	32.9% - 56.9%	43.8%

1.88

Current Dividend per Share

5.1%

Current Dividend Yield

4.4%

3yr Avg Div Growth

3.1%

Ytd Div Growth

Dividend Discount Model: Multi Stage

股價

37.00 EUR

公允價值

53.19 EUR

看漲

43.8%

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	68	590	623	638	619		640	640
% Growth	-82.1%	770.9%	5.5%	2.5%	-3.0%		3.4%

Payout Ratio	300.4%	90.0%	90.0%	90.0%	90.0%		90.0%	92.5%

Projected Dividends	203	531	560	575	557		576	592
% Growth		160.9%	5.5%	2.5%	-3.0%		3.4%

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	173	179	187	197	203		197	203
% Growth		3%	5%	6%	3%			3%

Net Income to Common	207	(85)	378	379	68		379	68
% Growth		NM	NM	0%	-82%			-82%

Payout Ratio	83%	-209%	49%	52%	300%		52%	300%
Retention Ratio	17%	309%	51%	48%	-200%		48%	-200%

Adjusted EBITDA	754	198	988	903	895		903	895
% Growth		-74%	398%	-9%	-1%			-1%

Total Debt	2,014	1,891	3,526	3,274	7,351		3,274	7,351
Shareholder's Equity	1,900	1,837	2,066	2,424	2,272		2,424	2,272

Debt / EBITDA	2.7	9.5	3.6	3.6	8.2			8.3
Debt / Equity	106%	103%	171%	135%	324%		135%	324%


3-Yr Avg. Dividend Growth	4.4%
5-Yr Median Payout Ratio	52.1%

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