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。

ANDF -7.1%TF7A -4.4%BON -3.4%

觀察名單觀點 ProPicks AI 篩選器數據瀏覽圖表已儲存工作

Salmar ASA

OB:SALM

挪威 / 必需消費品 / 食物產品

DDM 多階段

股價

482.00 NOK

公允價值

923.82 NOK

Metrics	Range	Conclusion
Perpetuity Growth Rate	5.8% - 6.3%	6.0%
Discount Rate	10.4% - 9.4%	9.9%
Fair Value	kr783.96 - kr1,131	kr923.82
Upside	60.8% - 131.9%	89.5%

35

Current Dividend per Share

7.2%

Current Dividend Yield

29.6%

3yr Avg Div Growth

67.9%

Ytd Div Growth

Dividend Discount Model: Multi Stage

股價

482.00 NOK

公允價值

923.82 NOK

看漲

89.5%

Project Adj Dividends

Perpetuity Growth Rate

Fair Value


Project Adjusted Dividends

		Fiscal Year Ending
(NOK in millions)	Dec-24	Dec-25	Dec-26	Dec-27	Dec-28		Dec-29	Terminal

Net Income to Common	2,969	4,688	6,030	6,551	6,058		6,276	6,276
% Growth	16.6%	57.9%	28.6%	8.6%	-7.5%		3.6%

Payout Ratio	155.3%	90.0%	90.0%	90.0%	90.0%		90.0%	92.5%

Projected Dividends	4,612	4,612	5,427	5,896	5,452		5,648	5,805
% Growth		0.0%	17.7%	8.6%	-7.5%		3.6%

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
(NOK in millions)	Dec-20	Dec-21	Dec-22	Dec-23	Dec-24		Dec-23	Dec-24

Cash Dividends Paid	23	2,261	2,354	2,748	4,612		2,748	4,612
% Growth		9678%	4%	17%	68%			68%

Net Income to Common	1,979	2,617	3,205	2,546	2,969		2,546	2,969
% Growth		32%	22%	-21%	17%			17%

Payout Ratio	1%	86%	73%	108%	155%		108%	155%
Retention Ratio	99%	14%	27%	-8%	-55%		-8%	-55%

Adjusted EBITDA	3,411	4,271	5,664	10,557	6,770		10,557	6,770
% Growth		25%	33%	86%	-36%			-36%

Total Debt	6,050	6,445	23,217	15,737	19,012		15,737	19,012
Shareholder's Equity	9,851	13,230	19,356	19,901	17,927		19,901	17,927

Debt / EBITDA	1.8	1.5	4.1	1.5	2.8			6.4
Debt / Equity	61%	49%	120%	79%	106%		79%	106%


3-Yr Avg. Dividend Growth	29.6%
5-Yr Median Payout Ratio	86.4%

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