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。

FUNC -1.7%FRST -1.5%CZFS 1.1%

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

HomeTrust Bancshares Inc

NYSE:HTB

美國 / 財務狀況 / 銀行

DDM 多階段

股價

35.17 USD

公允價值

65.58 USD

Metrics	Range	Conclusion
Perpetuity Growth Rate	5.8% - 6.3%	6.0%
Discount Rate	10.1% - 9.1%	9.6%
Fair Value	$54.41 - $82.59	$65.58
Upside	54.5% - 134.6%	86.3%

0.48

Current Dividend per Share

1.4%

Current Dividend Yield

15.6%

3yr Avg Div Growth

-100.0%

Ytd Div Growth

Dividend Discount Model: Multi Stage

股價

35.17 USD

公允價值

65.58 USD

看漲

86.3%

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	54	53	54	55	56		57	57
% Growth	-3.4%	-1.8%	0.7%	2.8%	1.6%		2.2%

Payout Ratio	14.1%	29.0%	44.0%	59.0%	74.0%		90.0%	92.5%

Projected Dividends	8	15	24	33	41		52	53
% Growth		101.7%	52.8%	37.8%	27.5%		24.3%

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	5	5	5	7	8		2	0
% Growth		10%	9%	30%	8%			-100%

Net Income to Common	23	16	35	56	54		15	15
% Growth		-31%	128%	59%	-3%			-2%

Payout Ratio	20%	32%	15%	13%	14%		13%	0%
Retention Ratio	80%	68%	85%	87%	86%		87%	100%

Adjusted EBITDA	NA	NA	NA	NA	NA		NA	NA
% Growth		NA	NA	NA	NA			NA

Total Debt	481	123	7	455	208		312	187
Shareholder's Equity	408	397	389	500	552		513	565

Debt / EBITDA	NM	NM	NM	NM	NM			NM
Debt / Equity	118%	31%	2%	91%	38%		61%	33%


3-Yr Avg. Dividend Growth	15.6%
5-Yr Median Payout Ratio	15.4%

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