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。

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

艾芙隆海灣社區

NYSE:AVB

美國 / 地產 / 住宅REITs

DDM 多階段

股價

205.53 USD

公允價值

118.72 USD

Metrics	Range	Conclusion
Perpetuity Growth Rate	5.3% - 5.8%	5.5%
Discount Rate	10.5% - 9.5%	10.0%
Fair Value	$102.93 - $140.82	$118.72
Upside	-49.9% - -31.5%	-42.2%

7

Current Dividend per Share

3.4%

Current Dividend Yield

2.7%

3yr Avg Div Growth

-100.0%

Ytd Div Growth

Dividend Discount Model: Multi Stage

股價

205.53 USD

公允價值

118.72 USD

看漲

-42.2%

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	1,080	787	861	961	929		977	977
% Growth	16.5%	-27.1%	9.3%	11.6%	-3.3%		5.2%

Payout Ratio	89.1%	89.0%	89.0%	89.0%	89.0%		90.0%	92.5%

Projected Dividends	962	701	766	855	827		879	904
% Growth		-27.2%	9.3%	11.6%	-3.3%		6.3%

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		Mar-24	Mar-25

Cash Dividends Paid	883	888	890	923	962		237	0
% Growth		1%	0%	4%	4%			-100%

Net Income to Common	826	1,002	1,135	927	1,080		173	237
% Growth		21%	13%	-18%	16%			37%

Payout Ratio	107%	89%	78%	100%	89%		137%	0%
Retention Ratio	-7%	11%	22%	0%	11%		-37%	100%

Adjusted EBITDA	1,422	1,410	1,610	1,717	1,813		448	447
% Growth		-1%	14%	7%	6%			0%

Total Debt	7,746	8,270	8,479	8,135	8,251		8,134	8,303
Shareholder's Equity	10,752	10,933	11,253	11,783	11,941		11,714	11,916

Debt / EBITDA	5.4	5.9	5.3	4.7	4.6			4.6
Debt / Equity	72%	76%	75%	69%	69%		69%	70%


3-Yr Avg. Dividend Growth	2.7%
5-Yr Median Payout Ratio	89.1%

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