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。

HOLN N 14.3%EXP * -11.4%HEI N 11.3%

觀察名單觀點 ProPicks AI 篩選器數據瀏覽圖表已儲存工作

CEMEX, S.A.B. de C.V.

OTCPK:CXMSF

墨西哥 / 材料 / 建築材料

DDM 多階段

股價

0.55 USD

公允價值

0.69 USD

Metrics	Range	Conclusion
Perpetuity Growth Rate	5.3% - 5.8%	5.5%
Discount Rate	15.6% - 14.6%	15.1%
Fair Value	$0.64 - $0.75	$0.69
Upside	17.3% - 36.5%	26.1%

0.0062

Current Dividend per Share

1.1%

Current Dividend Yield

114.0%

3yr Avg Div Growth

94.2%

Ytd Div Growth

Dividend Discount Model: Multi Stage

股價

0.55 USD

公允價值

0.69 USD

看漲

26.1%

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	892	943	1,171	1,222	1,339		1,393	1,393
% Growth	774.5%	5.7%	24.2%	4.3%	9.6%		4.1%

Payout Ratio	26.1%	39.0%	52.0%	65.0%	78.0%		90.0%	92.5%

Projected Dividends	233	368	609	794	1,044		1,254	1,289
% Growth		57.8%	65.6%	30.4%	31.5%		20.1%

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	24	24	51	120	233		120	233
% Growth		0%	113%	135%	94%			94%

Net Income to Common	(1,367)	792	375	102	892		102	892
% Growth		NM	-53%	-73%	775%			775%

Payout Ratio	-2%	3%	14%	118%	26%		118%	26%
Retention Ratio	102%	97%	86%	-18%	74%		-18%	74%

Adjusted EBITDA	2,131	2,808	2,405	2,821	2,675		2,821	2,675
% Growth		32%	-14%	17%	-5%			-5%

Total Debt	11,229	9,187	8,825	8,164	7,358		8,164	7,358
Shareholder's Equity	8,075	9,827	10,501	11,764	12,176		11,764	12,176

Debt / EBITDA	5.3	3.3	3.7	2.9	2.8			2.9
Debt / Equity	139%	93%	84%	69%	60%		69%	60%


3-Yr Avg. Dividend Growth	114.0%
5-Yr Median Payout Ratio	13.6%

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