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。
WOR
24.2%
GTLS
-2.7%
EPAC
-2.3%
HK
前往
登入
觀察名單
觀點
ProPicks AI
篩選器
數據瀏覽
圖表
已儲存工作
收起
Franklin Electric
NASDAQGS:FELE
美國 / 工業 / 機械
貨幣
$
加入觀察名單
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
98.25
USD
公允價值
94.03
USD
Metrics
Range
Conclusion
Adjusted Dividend
$3.14 - $3.63
$3.44
Adjusted Dividend Yield
3.2% - 3.7%
3.5%
Perpetuity Growth Rate
5.8% - 6.3%
6.0%
Discount Rate
10.9% - 8.9%
9.9%
Fair Value
$64.85 - $147.09
$94.03
Upside
-33.7% - 50.4%
-3.9%
1
Current Dividend per Share
1.0%
Current Dividend Yield
12.0%
3yr Avg Div Growth
12.3%
Ytd Div Growth
Dividend Discount Model: Stable Growth
分享
儲存
股價
98.25
USD
公允價值
94.03
USD
看漲
-3.9%
Adj Dividend
Perpetuity Growth Rate
Fair Value
Calculate Adjusted Dividend
(USD in millions)
Latest
Notes
Net Income To Common
180
(-) Cash Dividends Paid
(46)
(=) Cash Retained
134
74.4%
Low
Mid
High
Required Retention Ratio
20.0%
12.5%
7.5%
% of net income needed for future growth
Adj Net Income
180
180
180
(=) Cash Required
36
22
13
Cash Retained
134
134
134
(-) Cash Required
(36)
(22)
(13)
(=) Excess Retained
98
111
120
(/) FX Rate Adjustment
1.00
1.00
1.00
(=) Excess Retained (USD)
98
111
120
(/) Shares Outstanding
45.7
45.7
45.7
(=) Excess Retained per Share
2.14
2.43
2.63
Low
Mid
High
LTM Dividend per Share
1.00
1.00
1.00
(+) Excess Retained per Share
2.14
2.43
2.63
Adjusted Dividend
3.14
3.44
3.63
支援算式
Sensitivity Analysis
Historical Performance
Sensitivity Analysis
Adjusted Dividend
3.44
Cost of Equity
Growth Rate
8.9%
9.4%
9.9%
10.4%
10.9%
4.0%
73.33
66.51
60.85
56.08
52.00
5.0%
93.15
82.50
74.04
67.15
61.44
6.0%
126.74
107.97
94.03
83.29
74.75
7.0%
196.17
154.87
127.94
108.98
94.92
8.0%
424.29
270.01
198.00
156.32
129.13
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