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。

CEG -2.1%EIX 1.7%NEE 1.2%

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

Eversource Energy

NYSE:ES

美國 / 公用事業 / 電力公用事業

ESPro分析報告（英文版）

DDM 多階段

股價

62.24 USD

公允價值

54.90 USD

Metrics	Range	Conclusion
Perpetuity Growth Rate	5.3% - 5.8%	5.5%
Discount Rate	14.8% - 13.8%	14.3%
Fair Value	$51.03 - $59.49	$54.90
Upside	-18.0% - -4.4%	-11.8%

3.01

Current Dividend per Share

4.8%

Current Dividend Yield

7.5%

3yr Avg Div Growth

10.4%

Ytd Div Growth

Dividend Discount Model: Multi Stage

股價

62.24 USD

公允價值

54.90 USD

看漲

-11.8%

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	812	1,752	1,871	1,999	2,143		2,277	2,277
% Growth	NM	115.8%	6.8%	6.9%	7.2%		6.2%

Payout Ratio	123.4%	90.0%	90.0%	90.0%	90.0%		90.0%	92.5%

Projected Dividends	1,001	1,577	1,684	1,799	1,929		2,049	2,106
% Growth		57.4%	6.8%	6.9%	7.2%		6.2%

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	745	805	860	919	1,001		245	270
% Growth		8%	7%	7%	9%			10%

Net Income to Common	1,205	1,221	1,405	(442)	812		522	551
% Growth		1%	15%	NM	NM			6%

Payout Ratio	62%	66%	61%	-208%	123%		47%	49%
Retention Ratio	38%	34%	39%	308%	-23%		53%	51%

Adjusted EBITDA	3,015	3,181	3,612	3,838	4,255		1,214	1,339
% Growth		6%	14%	6%	11%			10%

Total Debt	18,086	20,326	23,055	26,881	29,239		28,287	29,435
Shareholder's Equity	14,064	14,600	15,473	14,174	15,039		14,544	15,341

Debt / EBITDA	6.0	6.4	6.4	7.0	6.9			6.7
Debt / Equity	129%	139%	149%	190%	194%		194%	192%


3-Yr Avg. Dividend Growth	7.5%
5-Yr Median Payout Ratio	61.8%

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