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。
HK
前往
快閃促銷
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
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
15.82
USD
公允價值
20.90
USD
Metrics
Range
Conclusion
Perpetuity Growth Rate
8.8% - 9.3%
9.0%
Discount Rate
19.1% - 18.1%
18.6%
Fair Value
$19.52 - $22.51
$20.90
Upside
16.7% - 34.5%
24.9%
0.32
Current Dividend per Share
1.9%
Current Dividend Yield
3.7%
3yr Avg Div Growth
44.1%
Ytd Div Growth
Dividend Discount Model: Multi Stage
分享
儲存
股價
15.82
USD
公允價值
20.90
USD
看漲
24.9%
Project Adj Dividends
Perpetuity Growth Rate
Fair Value
Project Adjusted Dividends
Fiscal Year Ending
(USD in millions)
Oct-24
Oct-25
Oct-26
Oct-27
Oct-28
Oct-29
Terminal
Net Income to Common
33
119
132
134
137
140
140
% Growth
-59.9%
258.5%
11.1%
2.0%
2.0%
2.0%
Payout Ratio
36.2%
47.0%
58.0%
69.0%
80.0%
90.0%
92.5%
Projected Dividends
12
56
76
93
110
126
129
% Growth
365.3%
37.1%
21.3%
18.3%
14.8%
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)
Oct-20
Oct-21
Oct-22
Oct-23
Oct-24
Jan-24
Jan-25
Cash Dividends Paid
11
11
11
11
12
3
4
% Growth
2%
-2%
0%
13%
44%
Net Income to Common
38
57
88
83
33
6
(15)
% Growth
48%
55%
-7%
-60%
NM
Payout Ratio
27%
19%
12%
13%
36%
42%
-26%
Retention Ratio
73%
81%
88%
87%
64%
58%
126%
Adjusted EBITDA
103
125
152
148
116
20
26
% Growth
21%
21%
-3%
-22%
29%
Total Debt
170
107
88
116
893
112
880
Shareholder's Equity
356
420
465
546
1,011
555
972
Debt / EBITDA
1.6
0.8
0.6
0.8
7.7
7.2
Debt / Equity
48%
25%
19%
21%
88%
20%
91%
3-Yr Avg. Dividend Growth
3.7%
5-Yr Median Payout Ratio
18.9%
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