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。
UTGN
19.8%
CIA
-5.1%
MET
-4.6%
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
Primerica Inc
NYSE:PRI
美國 / 財務狀況 / 保險
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
283.33
USD
公允價值
402.94
USD
Metrics
Range
Conclusion
Perpetuity Growth Rate
5.8% - 6.3%
6.0%
Discount Rate
10.6% - 9.6%
10.1%
Fair Value
$341.44 - $491.81
$402.94
Upside
20.5% - 73.6%
42.2%
4.16
Current Dividend per Share
1.5%
Current Dividend Yield
14.8%
3yr Avg Div Growth
20.4%
Ytd Div Growth
Dividend Discount Model: Multi Stage
分享
儲存
股價
283.33
USD
公允價值
402.94
USD
看漲
42.2%
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
718
683
724
745
760
775
775
% Growth
22.0%
-4.9%
5.9%
2.9%
2.0%
2.0%
Payout Ratio
15.7%
31.0%
46.0%
61.0%
76.0%
90.0%
92.5%
Projected Dividends
113
212
333
454
578
698
717
% Growth
87.7%
57.2%
36.5%
27.1%
20.8%
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)
Dec-20
Dec-21
Dec-22
Dec-23
Dec-24
Dec-23
Dec-24
Cash Dividends Paid
64
75
84
94
113
94
113
% Growth
16%
12%
12%
20%
20%
Net Income to Common
384
475
558
589
718
589
718
% Growth
24%
17%
6%
22%
22%
Payout Ratio
17%
16%
15%
16%
16%
16%
16%
Retention Ratio
83%
84%
85%
84%
84%
84%
84%
Adjusted EBITDA
611
864
844
896
1,050
896
1,050
% Growth
41%
-2%
6%
17%
17%
Total Debt
1,846
2,135
2,184
2,139
2,041
2,139
2,041
Shareholder's Equity
1,836
2,083
2,031
2,066
2,259
2,066
2,259
Debt / EBITDA
3.0
2.5
2.6
2.4
1.9
1.7
Debt / Equity
101%
103%
108%
104%
90%
104%
90%
3-Yr Avg. Dividend Growth
14.8%
5-Yr Median Payout Ratio
15.7%
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