載入錯誤

看來載入頁面時發生了錯誤.

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。

STAG 1.9%PLD 1.7%EGP 1.6%

觀察名單觀點 ProPicks AI 篩選器數據瀏覽圖表已儲存工作

Terreno Realty Corp

NYSE:TRNO

美國 / 地產 / 工業REITs

DDM 多階段

股價

63.90 USD

公允價值

25.45 USD

Metrics	Range	Conclusion
Perpetuity Growth Rate	0.0% - 0.3%	0.0%
Discount Rate	9.9% - 8.9%	9.4%
Fair Value	$24.13 - $27.50	$25.45
Upside	-61.7% - -56.4%	-59.6%

1.96

Current Dividend per Share

3.1%

Current Dividend Yield

27.4%

3yr Avg Div Growth

28.8%

Ytd Div Growth

Dividend Discount Model: Multi Stage

股價

63.90 USD

公允價值

25.45 USD

看漲

-59.6%

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	184	163	180	227	244		268	268
% Growth	21.9%	-11.3%	10.7%	25.8%	7.4%		10.1%

Payout Ratio	95.2%	90.0%	90.0%	90.0%	90.0%		90.0%	92.5%

Projected Dividends	175	175	162	204	219		242	248
% Growth		0.0%	-7.2%	25.8%	7.4%		10.1%

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	75	85	107	136	175		136	175
% Growth		13%	27%	26%	29%			29%

Net Income to Common	79	87	197	151	184		151	184
% Growth		10%	127%	-24%	22%			22%

Payout Ratio	94%	97%	54%	90%	95%		90%	95%
Retention Ratio	6%	3%	46%	10%	5%		10%	5%

Adjusted EBITDA	109	131	160	193	225		193	225
% Growth		20%	22%	21%	17%			17%

Total Debt	459	721	771	772	828		772	828
Shareholder's Equity	1,588	2,058	2,230	2,915	3,662		2,915	3,662

Debt / EBITDA	4.2	5.5	4.8	4.0	3.7			3.2
Debt / Equity	29%	35%	35%	26%	23%		26%	23%


3-Yr Avg. Dividend Growth	27.4%
5-Yr Median Payout Ratio	94.2%

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