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。

EDPR -9.6%ENA -6.7%IBE1 -5.9%

觀察名單觀點 ProPicks AI 篩選器數據瀏覽圖表已儲存工作

Fortum Oyj

HLSE:FORTUM

芬蘭 / 公用事業 / 電力公用事業

DDM 多階段

股價

13.59 EUR

公允價值

9.90 EUR

Metrics	Range	Conclusion
Perpetuity Growth Rate	0.0% - 0.3%	0.0%
Discount Rate	9.8% - 8.8%	9.3%
Fair Value	€9.42 - €10.65	€9.90
Upside	-33.6% - -24.9%	-30.2%

1.47

Current Dividend per Share

10.4%

Current Dividend Yield

2.9%

3yr Avg Div Growth

26.3%

Ytd Div Growth

Dividend Discount Model: Multi Stage

股價

13.59 EUR

公允價值

9.90 EUR

看漲

-30.2%

Project Adj Dividends

Perpetuity Growth Rate

Fair Value


Project Adjusted Dividends

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

Net Income to Common	1,164	848	796	766	815		853	853
% Growth	-23.1%	-27.1%	-6.2%	-3.7%	6.4%		4.6%

Payout Ratio	88.7%	89.0%	89.0%	89.0%	89.0%		90.0%	92.5%

Projected Dividends	1,032	1,032	708	682	725		767	789
% Growth		0.0%	-31.4%	-3.7%	6.4%		5.8%

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

Cash Dividends Paid	977	995	1,013	817	1,032		817	1,032
% Growth		2%	2%	-19%	26%			26%

Net Income to Common	1,823	3,985	2,080	1,514	1,164		1,514	1,164
% Growth		119%	-48%	-27%	-23%			-23%

Payout Ratio	54%	25%	49%	54%	89%		54%	89%
Retention Ratio	46%	75%	51%	46%	11%		46%	11%

Adjusted EBITDA	2,195	2,016	2,025	1,904	1,499		1,904	1,499
% Growth		-8%	0%	-6%	-21%			-21%

Total Debt	10,961	17,364	7,960	6,243	4,916		6,243	4,916
Shareholder's Equity	12,953	12,131	7,670	8,438	9,074		8,438	9,074

Debt / EBITDA	5.0	8.6	3.9	3.3	3.3			4.5
Debt / Equity	85%	143%	104%	74%	54%		74%	54%


3-Yr Avg. Dividend Growth	2.9%
5-Yr Median Payout Ratio	53.6%

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