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。
MWA
-4.3%
CIME.F
2.2%
HXL
1.5%
HK
前往
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
Enpro Industries
NYSE:NPO
美國 / 工業 / 機械
貨幣
$
加入觀察名單
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
179.48
USD
公允價值
130.78
USD
Metrics
Range
Conclusion
Perpetuity Growth Rate
7.2% - 7.8%
7.5%
Discount Rate
12.8% - 11.8%
12.3%
Fair Value
$113.49 - $154.55
$130.78
Upside
-36.8% - -13.9%
-27.1%
1.24
Current Dividend per Share
0.7%
Current Dividend Yield
4.1%
3yr Avg Div Growth
4.1%
Ytd Div Growth
Dividend Discount Model: Multi Stage
分享
儲存
股價
179.48
USD
公允價值
130.78
USD
看漲
-27.1%
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
73
158
178
184
188
191
191
% Growth
575.0%
117.1%
12.3%
3.5%
2.0%
2.0%
Payout Ratio
34.7%
46.0%
57.0%
68.0%
79.0%
90.0%
92.5%
Projected Dividends
25
73
101
125
148
172
177
% Growth
187.8%
39.1%
23.5%
18.5%
16.2%
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
Dec-23
Dec-24
Cash Dividends Paid
22
22
23
24
25
24
25
% Growth
3%
4%
4%
4%
4%
Net Income to Common
(21)
57
7
11
73
11
73
% Growth
NM
-88%
61%
575%
575%
Payout Ratio
-101%
39%
349%
225%
35%
225%
35%
Retention Ratio
201%
61%
-249%
-125%
65%
-125%
65%
Adjusted EBITDA
130
156
248
237
253
237
253
% Growth
20%
59%
-5%
7%
7%
Total Debt
537
1,179
838
697
695
697
695
Shareholder's Equity
1,079
1,270
1,395
1,410
1,429
1,410
1,429
Debt / EBITDA
4.1
7.6
3.4
2.9
2.7
2.6
Debt / Equity
50%
93%
60%
49%
49%
49%
49%
3-Yr Avg. Dividend Growth
4.1%
5-Yr Median Payout Ratio
39.4%
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