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。

0NQT -6.6%VPLABS 2.7%0R7W 2.4%

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

Informa PLC

LSE:INF

英國 / 通訊服務 / 媒體

DDM 多階段

股價

7.07 GBP

公允價值

12.20 GBP

Metrics	Range	Conclusion
Perpetuity Growth Rate	5.8% - 6.3%	6.0%
Discount Rate	10.9% - 9.9%	10.4%
Fair Value	£10.53 - £14.57	£12.20
Upside	48.7% - 105.7%	72.3%

0.20

Current Dividend per Share

2.8%

Current Dividend Yield

174.2%

3yr Avg Div Growth

40.5%

Ytd Div Growth

Dividend Discount Model: Multi Stage

股價

7.07 GBP

公允價值

12.20 GBP

看漲

72.3%

Project Adj Dividends

Perpetuity Growth Rate

Fair Value


Project Adjusted Dividends

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

Net Income to Common	298	734	794	874	905		923	923
% Growth	-28.9%	146.6%	8.1%	10.2%	3.5%		2.0%

Payout Ratio	83.4%	85.0%	86.0%	87.0%	88.0%		90.0%	92.5%

Projected Dividends	248	624	682	761	796		831	854
% Growth		151.4%	9.4%	11.5%	4.7%		4.3%

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

Cash Dividends Paid	0	0	43	177	248		177	248
% Growth		-100%	NM	308%	41%			41%

Net Income to Common	(1,043)	34	138	419	298		419	298
% Growth		NM	307%	203%	-29%			-29%

Payout Ratio	0%	0%	31%	42%	83%		42%	83%
Retention Ratio	100%	100%	69%	58%	17%		58%	17%

Adjusted EBITDA	279	334	511	964	1,047		964	1,047
% Growth		20%	53%	89%	9%			9%

Total Debt	2,382	2,329	2,379	1,856	3,614		1,856	3,614
Shareholder's Equity	5,451	5,758	7,152	6,749	6,485		6,749	6,485

Debt / EBITDA	8.5	7.0	4.7	1.9	3.5			3.2
Debt / Equity	44%	40%	33%	28%	56%		28%	56%


3-Yr Avg. Dividend Growth	174.2%
5-Yr Median Payout Ratio	31.3%

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