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。

FMG1 N -18.8%FM 9.4%CS 8.6%

觀察名單觀點 ProPicks AI 篩選器數據瀏覽圖表已儲存工作 WarrenAI

Lundin Mining Corp

OTCPK:LUNMF

加拿大 / 材料 / 金屬和採礦

DDM 多階段

股價

8.47 USD

公允價值

5.47 USD

Metrics	Range	Conclusion
Perpetuity Growth Rate	6.8% - 7.3%	7.0%
Discount Rate	12.5% - 11.5%	12.0%
Fair Value	$4.97 - $6.14	$5.47
Upside	-41.3% - -27.5%	-35.4%

0.25

Current Dividend per Share

3.0%

Current Dividend Yield

5.5%

3yr Avg Div Growth

-2.0%

Ytd Div Growth

Dividend Discount Model: Multi Stage

股價

8.47 USD

公允價值

5.47 USD

看漲

-35.4%

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	11	444	614	397	1,093		235	235
% Growth	-94.5%	3884.2%	38.3%	-35.3%	175.4%		-78.5%

Payout Ratio	1817.1%	90.0%	90.0%	90.0%	90.0%		90.0%	92.5%

Projected Dividends	202	400	553	357	984		212	217
% Growth		97.3%	38.3%	-35.3%	175.4%		-78.5%

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	88	175	211	207	202		207	202
% Growth		99%	21%	-2%	-2%			-2%

Net Income to Common	169	780	427	203	11		203	11
% Growth		362%	-45%	-52%	-95%			-95%

Payout Ratio	52%	22%	49%	102%	1817%		102%	1817%
Retention Ratio	48%	78%	51%	-2%	-1717%		-2%	-1717%

Adjusted EBITDA	691	1,644	975	937	1,334		937	1,334
% Growth		138%	-41%	-4%	42%			42%

Total Debt	203	31	197	1,486	2,006		1,486	2,006
Shareholder's Equity	3,978	4,445	4,861	4,961	4,422		4,961	4,422

Debt / EBITDA	0.3	0.0	0.2	1.6	1.5			1.2
Debt / Equity	5%	1%	4%	30%	45%		30%	45%


3-Yr Avg. Dividend Growth	5.5%
5-Yr Median Payout Ratio	52.1%

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