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。
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
TrustCo Bank Corp
NASDAQGS:TRST
美國 / 財務狀況 / 銀行
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 多階段
股價
28.68
USD
公允價值
51.89
USD
Metrics
Range
Conclusion
Perpetuity Growth Rate
4.8% - 5.3%
5.0%
Discount Rate
10.4% - 9.4%
9.9%
Fair Value
$45.29 - $60.88
$51.89
Upside
47.5% - 98.3%
69.0%
1.44
Current Dividend per Share
4.7%
Current Dividend Yield
1.4%
3yr Avg Div Growth
0.1%
Ytd Div Growth
Dividend Discount Model: Multi Stage
分享
儲存
股價
28.68
USD
公允價值
51.89
USD
看漲
69.0%
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
49
55
58
61
62
63
63
% Growth
-16.7%
12.0%
6.6%
3.9%
1.8%
2.1%
Payout Ratio
56.1%
63.0%
70.0%
77.0%
84.0%
90.0%
92.5%
Projected Dividends
27
34
41
47
52
57
58
% Growth
25.7%
18.5%
14.3%
11.0%
9.4%
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
26
26
27
27
27
27
27
% Growth
0%
3%
1%
0%
0%
Net Income to Common
52
62
75
59
49
59
49
% Growth
17%
22%
-22%
-17%
-17%
Payout Ratio
50%
43%
36%
47%
56%
47%
56%
Retention Ratio
50%
57%
64%
53%
44%
53%
44%
Adjusted EBITDA
NA
NA
NA
NA
NA
NA
NA
% Growth
NA
NA
NA
NA
NA
Total Debt
268
297
172
133
125
133
125
Shareholder's Equity
568
601
600
645
676
645
676
Debt / EBITDA
NM
NM
NM
NM
NM
NM
Debt / Equity
47%
49%
29%
21%
18%
21%
18%
3-Yr Avg. Dividend Growth
1.4%
5-Yr Median Payout Ratio
46.7%
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