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。
CPK
3.4%
TXNM
2.8%
ATGF.F
1.7%
HK
前往
勁減45%
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
Atmos Energy Corp
NYSE:ATO
美國 / 公用事業 / 燃氣公用事業
加入觀察名單
貨幣
$
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
151.21
USD
公允價值
235.67
USD
Metrics
Range
Conclusion
Perpetuity Growth Rate
5.3% - 5.8%
5.5%
Discount Rate
9.8% - 8.8%
9.3%
Fair Value
$196.85 - $293.92
$235.67
Upside
32.2% - 97.4%
58.3%
3.48
Current Dividend per Share
2.3%
Current Dividend Yield
15.0%
3yr Avg Div Growth
13.0%
Ytd Div Growth
Dividend Discount Model: Multi Stage
分享
儲存
股價
151.21
USD
公允價值
235.67
USD
看漲
58.3%
Project Adj Dividends
Perpetuity Growth Rate
Fair Value
Project Adjusted Dividends
Fiscal Year Ending
(USD in millions)
Sep-24
Sep-25
Sep-26
Sep-27
Sep-28
Sep-29
Terminal
Net Income to Common
1,042
1,145
1,295
1,467
1,659
1,882
1,882
% Growth
17.7%
9.8%
13.1%
13.3%
13.1%
13.5%
Payout Ratio
47.3%
56.0%
65.0%
74.0%
83.0%
90.0%
92.5%
Projected Dividends
493
641
842
1,086
1,377
1,694
1,741
% Growth
30.1%
31.3%
29.0%
26.8%
23.0%
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)
Sep-20
Sep-21
Sep-22
Sep-23
Sep-24
Dec-23
Dec-24
Cash Dividends Paid
282
324
376
430
493
120
135
% Growth
15%
16%
14%
15%
13%
Net Income to Common
601
665
774
885
1,042
311
352
% Growth
11%
16%
14%
18%
13%
Payout Ratio
47%
49%
49%
49%
47%
39%
39%
Retention Ratio
53%
51%
51%
51%
53%
61%
61%
Adjusted EBITDA
1,251
1,364
1,448
1,663
2,015
569
647
% Growth
9%
6%
15%
21%
14%
Total Debt
4,769
7,563
8,370
7,123
8,129
7,541
8,510
Shareholder's Equity
6,791
7,907
9,419
10,870
12,158
11,273
12,780
Debt / EBITDA
3.8
5.5
5.8
4.3
4.0
4.1
Debt / Equity
70%
96%
89%
66%
67%
67%
67%
3-Yr Avg. Dividend Growth
15.0%
5-Yr Median Payout Ratio
48.6%
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