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。

KLXE -18.9%TUSK -12.7%DTI 12.7%

觀察名單觀點 ProPicks AI 篩選器數據瀏覽圖表已儲存工作

Baker Hughes Co

NASDAQGS:BKR

美國 / 能源 / 能源設備和服務

DDM 多階段

股價

35.01 USD

公允價值

56.74 USD

Metrics	Range	Conclusion
Perpetuity Growth Rate	6.8% - 7.3%	7.0%
Discount Rate	11.9% - 10.9%	11.4%
Fair Value	$48.54 - $68.33	$56.74
Upside	35.9% - 91.3%	58.9%

0.92

Current Dividend per Share

2.6%

Current Dividend Yield

12.4%

3yr Avg Div Growth

6.4%

Ytd Div Growth

Dividend Discount Model: Multi Stage

股價

35.01 USD

公允價值

56.74 USD

看漲

58.9%

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	2,979	2,560	2,921	3,229	3,504		3,555	3,555
% Growth	53.3%	-14.1%	14.1%	10.5%	8.5%		1.5%

Payout Ratio	28.1%	40.0%	52.0%	64.0%	76.0%		90.0%	92.5%

Projected Dividends	836	1,024	1,519	2,066	2,663		3,200	3,288
% Growth		22.5%	48.4%	36.0%	28.9%		20.1%

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	488	592	726	786	836		786	836
% Growth		21%	23%	8%	6%			6%

Net Income to Common	(9,940)	(219)	(601)	1,943	2,979		1,943	2,979
% Growth		NM	NM	NM	53%			53%

Payout Ratio	-5%	-270%	-121%	40%	28%		40%	28%
Retention Ratio	105%	370%	221%	60%	72%		60%	72%

Adjusted EBITDA	2,349	2,583	3,047	3,733	4,599		3,733	4,599
% Growth		10%	18%	23%	23%			23%

Total Debt	8,442	7,557	7,467	6,789	6,696		6,789	6,696
Shareholder's Equity	12,893	14,830	14,394	15,368	16,895		15,368	16,895

Debt / EBITDA	3.6	2.9	2.5	1.8	1.5			1.2
Debt / Equity	65%	51%	52%	44%	40%		44%	40%


3-Yr Avg. Dividend Growth	12.4%
5-Yr Median Payout Ratio	-4.9%

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