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。

DXYN 10.4%PRPL -4.8%DIIB.F 3.9%

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

禮恩派

NYSE:LEG

美國 / 非必需消費品 / 家居耐用品

DDM 多階段

股價

7.26 USD

公允價值

3.72 USD

Metrics	Range	Conclusion
Perpetuity Growth Rate	9.8% - 10.3%	10.0%
Discount Rate	21.9% - 20.9%	21.4%
Fair Value	$3.55 - $3.93	$3.72
Upside	-51.3% - -46.1%	-48.9%

0.20

Current Dividend per Share

2.7%

Current Dividend Yield

-11.2%

3yr Avg Div Growth

-43.1%

Ytd Div Growth

Dividend Discount Model: Multi Stage

股價

7.26 USD

公允價值

3.72 USD

看漲

-48.9%

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	(512)	49	56	64	71		77	77
% Growth	NM	128.5%	14.5%	13.3%	11.1%		8.3%

Payout Ratio	NM	90.0%	50.0%	50.0%	50.0%		90.0%	92.5%

Projected Dividends	136	136	28	32	35		69	71
% Growth		0.0%	-79.3%	13.3%	11.1%		94.9%

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	212	218	229	239	136		239	136
% Growth		3%	5%	4%	-43%			-43%

Net Income to Common	253	402	310	(137)	(512)		(137)	(512)
% Growth		59%	-23%	NM	NM			NM

Payout Ratio	84%	54%	74%	-175%	-27%		-175%	-27%
Retention Ratio	16%	46%	26%	275%	127%		275%	127%

Adjusted EBITDA	607	740	655	505	360		505	360
% Growth		22%	-11%	-23%	-29%			-29%

Total Debt	2,065	2,288	2,287	2,195	2,049		2,195	2,049
Shareholder's Equity	1,425	1,648	1,641	1,333	689		1,333	689

Debt / EBITDA	3.4	3.1	3.5	4.3	5.7			9.5
Debt / Equity	145%	139%	139%	165%	297%		165%	297%


3-Yr Avg. Dividend Growth	-11.2%
5-Yr Median Payout Ratio	54.2%

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

利器在握，
智勝市場

下方影音提供重點優惠總覽，助你充分利用 InvestingPro。