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

Helios Technologies Inc

NYSE:HLIO

美國 / 工業 / 機械

DDM 多階段

股價

28.74 USD

公允價值

32.64 USD

Metrics	Range	Conclusion
Perpetuity Growth Rate	7.2% - 7.8%	7.5%
Discount Rate	13.4% - 12.4%	12.9%
Fair Value	$28.87 - $37.63	$32.64
Upside	11.9% - 45.9%	26.5%

0.36

Current Dividend per Share

1.4%

Current Dividend Yield

0.9%

3yr Avg Div Growth

0.8%

Ytd Div Growth

Dividend Discount Model: Multi Stage

股價

28.74 USD

公允價值

32.64 USD

看漲

26.5%

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	39	72	84	99	115		83	83
% Growth	4.0%	83.3%	17.5%	17.7%	16.0%		-27.8%

Payout Ratio	30.5%	42.0%	54.0%	66.0%	78.0%		90.0%	92.5%

Projected Dividends	12	30	45	65	89		74	77
% Growth		152.4%	51.0%	43.9%	37.1%		-16.7%

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	12	12	12	12	12		12	12
% Growth		0%	1%	1%	1%			1%

Net Income to Common	14	105	98	38	39		38	39
% Growth		637%	-6%	-62%	4%			4%

Payout Ratio	82%	11%	12%	31%	31%		31%	31%
Retention Ratio	18%	89%	88%	69%	69%		69%	69%

Adjusted EBITDA	116	204	188	143	150		143	150
% Growth		77%	-8%	-24%	5%			5%

Total Debt	487	471	465	549	471		549	471
Shareholder's Equity	608	709	795	855	864		855	864

Debt / EBITDA	4.2	2.3	2.5	3.8	3.2			3.0
Debt / Equity	80%	66%	58%	64%	55%		64%	55%


3-Yr Avg. Dividend Growth	0.9%
5-Yr Median Payout Ratio	30.5%

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