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
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
PG&E Corp
NYSE:PCG
美國 / 公用事業 / 電力公用事業
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
16.44
USD
公允價值
25.43
USD
Metrics
Range
Conclusion
Perpetuity Growth Rate
7.8% - 8.3%
8.0%
Discount Rate
14.0% - 13.0%
13.5%
Fair Value
$22.34 - $29.51
$25.43
Upside
35.9% - 79.5%
54.7%
0.10
Current Dividend per Share
0.6%
Current Dividend Yield
NA
3yr Avg Div Growth
NM
Ytd Div Growth
Dividend Discount Model: Multi Stage
分享
儲存
股價
16.44
USD
公允價值
25.43
USD
看漲
54.7%
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
2,475
3,296
3,589
3,940
4,397
4,784
4,784
% Growth
10.4%
33.2%
8.9%
9.8%
11.6%
8.8%
Payout Ratio
3.5%
21.0%
38.0%
55.0%
72.0%
90.0%
92.5%
Projected Dividends
86
692
1,364
2,167
3,166
4,306
4,425
% Growth
704.8%
97.0%
58.9%
46.1%
36.0%
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
0
0
0
0
86
0
86
% Growth
NM
NM
NM
NM
NM
Net Income to Common
(1,318)
(102)
1,800
2,242
2,475
2,242
2,475
% Growth
NM
NM
25%
10%
10%
Payout Ratio
0%
0%
0%
0%
3%
0%
3%
Retention Ratio
100%
100%
100%
100%
97%
100%
97%
Adjusted EBITDA
6,303
6,567
6,994
7,186
9,313
7,186
9,313
% Growth
4%
7%
3%
30%
30%
Total Debt
42,604
46,168
53,539
57,733
58,343
57,733
58,343
Shareholder's Equity
21,001
20,971
22,823
25,040
28,570
25,040
28,570
Debt / EBITDA
6.8
7.0
7.7
8.0
6.3
5.1
Debt / Equity
203%
220%
235%
231%
204%
231%
204%
3-Yr Avg. Dividend Growth
NA
5-Yr Median Payout Ratio
0.0%
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