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。

RGL 4.6%SREI 2.3%DIR.UN 1.6%

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

Warehouse REIT

LSE:WHR

英國 / 地產 / 工業REITs

DDM 多階段

股價

1.09 GBP

公允價值

0.86 GBP

Metrics	Range	Conclusion
Perpetuity Growth Rate	5.8% - 6.3%	6.0%
Discount Rate	13.8% - 12.8%	13.3%
Fair Value	£0.78 - £0.94	£0.86
Upside	-27.3% - -12.2%	-20.5%

0.064

Current Dividend per Share

5.9%

Current Dividend Yield

24.0%

3yr Avg Div Growth

0.0%

Ytd Div Growth

Dividend Discount Model: Multi Stage

股價

1.09 GBP

公允價值

0.86 GBP

看漲

-20.5%

Project Adj Dividends

Perpetuity Growth Rate

Fair Value


Project Adjusted Dividends

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

Net Income to Common	34	28	28	32	30		33	33
% Growth	NM	-17.9%	0.6%	13.8%	-6.8%		8.9%

Payout Ratio	79.3%	81.0%	83.0%	85.0%	87.0%		90.0%	92.5%

Projected Dividends	27	23	24	27	26		29	30
% Growth		-16.1%	3.1%	16.5%	-4.6%		12.6%

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)	Mar-20	Mar-21	Mar-22	Mar-23	Mar-24		Sep-23	Sep-24

Cash Dividends Paid	15	16	26	28	27		14	14
% Growth		6%	69%	5%	-2%			0%

Net Income to Common	21	123	191	(183)	34		22	25
% Growth		495%	55%	NM	NM			14%

Payout Ratio	71%	13%	14%	-15%	79%		62%	54%
Retention Ratio	29%	87%	86%	115%	21%		38%	46%

Adjusted EBITDA	22	25	36	34	35		18	20
% Growth		16%	42%	-6%	5%			12%

Total Debt	192	234	283	323	296		296	294
Shareholder's Equity	263	574	739	528	536		537	547

Debt / EBITDA	8.9	9.4	8.0	9.6	8.4			7.9
Debt / Equity	73%	41%	38%	61%	55%		55%	54%


3-Yr Avg. Dividend Growth	24.0%
5-Yr Median Payout Ratio	13.8%

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