載入錯誤
看來載入頁面時發生了錯誤.
重新載入
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。
TXNM
3.3%
CPK
2.8%
SWX
2.3%
HK
前往
勁減45%
登入
觀察名單
觀點
ProPicks AI
篩選器
數據瀏覽
圖表
已儲存工作
收起
NewJersey Resources Corp
NYSE:NJR
美國 / 公用事業 / 燃氣公用事業
加入觀察名單
貨幣
$
綜觀
股息
財報
模型
財務狀況
比較
穩健度
圖表
DDM 多階段
股價
47.82
USD
公允價值
55.88
USD
Metrics
Range
Conclusion
Perpetuity Growth Rate
7.2% - 7.8%
7.5%
Discount Rate
13.0% - 12.0%
12.5%
Fair Value
$48.92 - $65.30
$55.88
Upside
2.3% - 36.5%
16.9%
1.80
Current Dividend per Share
3.8%
Current Dividend Yield
12.2%
3yr Avg Div Growth
9.2%
Ytd Div Growth
Dividend Discount Model: Multi Stage
分享
儲存
股價
47.82
USD
公允價值
55.88
USD
看漲
16.9%
Project Adj Dividends
Perpetuity Growth Rate
Fair Value
Project Adjusted Dividends
Fiscal Year Ending
(USD in millions)
Sep-24
Sep-25
Sep-26
Sep-27
Sep-28
Sep-29
Terminal
Net Income to Common
290
314
310
334
360
392
392
% Growth
9.5%
8.3%
-1.3%
7.7%
8.0%
8.8%
Payout Ratio
57.0%
64.0%
71.0%
78.0%
85.0%
90.0%
92.5%
Projected Dividends
165
201
220
260
306
353
363
% Growth
21.7%
9.5%
18.3%
17.7%
15.2%
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)
Sep-20
Sep-21
Sep-22
Sep-23
Sep-24
Dec-23
Dec-24
Cash Dividends Paid
118
117
128
151
165
41
45
% Growth
-1%
9%
18%
9%
9%
Net Income to Common
163
118
275
265
290
89
131
% Growth
-28%
133%
-4%
9%
47%
Payout Ratio
72%
99%
46%
57%
57%
46%
34%
Retention Ratio
28%
1%
54%
43%
43%
54%
66%
Adjusted EBITDA
341
404
538
562
625
176
180
% Growth
19%
33%
4%
11%
2%
Total Debt
2,514
2,758
3,127
3,289
3,525
3,381
3,582
Shareholder's Equity
1,644
1,631
1,817
1,991
2,200
2,066
2,313
Debt / EBITDA
7.4
6.8
5.8
5.9
5.6
5.7
Debt / Equity
153%
169%
172%
165%
160%
164%
155%
3-Yr Avg. Dividend Growth
12.2%
5-Yr Median Payout Ratio
57.0%
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