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
Telecom Argentina S.A.
DB:TEO
阿根廷 / 通訊服務 / 多元化電訊服務
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 穩定成長
股價
8.85
EUR
公允價值
10.63
EUR
Metrics
Range
Conclusion
Adjusted Dividend
€1.13 - €1.31
€1.24
Adjusted Dividend Yield
12.8% - 14.8%
14.0%
Perpetuity Growth Rate
0.0% - 0.3%
0.0%
Discount Rate
12.6% - 10.6%
11.6%
Fair Value
€8.95 - €12.62
€10.63
Upside
1.1% - 42.6%
20.1%
0
Current Dividend per Share
0.0%
Current Dividend Yield
-100.0%
3yr Avg Div Growth
NM
Ytd Div Growth
Dividend Discount Model: Stable Growth
分享
儲存
股價
8.85
EUR
公允價值
10.63
EUR
看漲
20.1%
Adj Dividend
Perpetuity Growth Rate
Fair Value
Calculate Adjusted Dividend
(ARS in millions)
Latest
Notes
Net Income To Common
1,012,404
(-) Cash Dividends Paid
0
(=) Cash Retained
1,012,404
100.0%
Low
Mid
High
Required Retention Ratio
20.0%
12.5%
7.5%
% of net income needed for future growth
Adj Net Income
1,012,404
1,012,404
1,012,404
(=) Cash Required
202,481
126,551
75,930
Cash Retained
1,012,404
1,012,404
1,012,404
(-) Cash Required
(202,481)
(126,551)
(75,930)
(=) Excess Retained
809,923
885,854
936,474
(/) FX Rate Adjustment
1,333.14
1,333.14
1,333.14
(=) Excess Retained (EUR)
608
664
702
(/) Shares Outstanding
537.9
537.9
537.9
(=) Excess Retained per Share
1.13
1.24
1.31
Low
Mid
High
LTM Dividend per Share
0.00
0.00
0.00
(+) Excess Retained per Share
1.13
1.24
1.31
Adjusted Dividend
1.13
1.24
1.31
支援算式
Sensitivity Analysis
Historical Performance
Sensitivity Analysis
Adjusted Dividend
1.24
Cost of Equity
Growth Rate
10.6%
11.1%
11.6%
12.1%
12.6%
0.0%
11.63
11.10
10.63
10.19
9.78
0.0%
11.63
11.10
10.63
10.19
9.78
0.0%
11.63
11.10
10.63
10.19
9.78
1.0%
12.96
12.32
11.74
11.21
10.73
2.0%
14.61
13.81
13.09
12.44
11.86
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