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。

0HAQ -10.2%0KEH -10.0%IPX -9.9%

觀察名單觀點 ProPicks AI 篩選器數據瀏覽圖表已儲存工作

Aberdeen Group Plc

OTCPK:SLFPF

英國 / 財務狀況 / 資本市場

DDM 多階段

股價

2.07 USD

公允價值

1.85 USD

Metrics	Range	Conclusion
Perpetuity Growth Rate	0.0% - 0.3%	0.0%
Discount Rate	12.6% - 11.6%	12.1%
Fair Value	$1.78 - $1.96	$1.85
Upside	-14.1% - -5.4%	-10.6%

0

Current Dividend per Share

0.0%

Current Dividend Yield

-5.4%

3yr Avg Div Growth

-6.8%

Ytd Div Growth

Dividend Discount Model: Multi Stage

股價

2.07 USD

公允價值

1.85 USD

看漲

-10.6%

Project Adj Dividends

Perpetuity Growth Rate

Fair Value


Project Adjusted Dividends

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

Net Income to Common	237	249	264	275	333		343	343
% Growth	23600.0%	4.9%	6.3%	4.1%	21.0%		2.9%

Payout Ratio	109.7%	90.0%	90.0%	90.0%	90.0%		90.0%	92.5%

Projected Dividends	260	260	238	248	300		308	317
% Growth		0.0%	-8.5%	4.1%	21.0%		2.9%

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

Cash Dividends Paid	479	308	307	279	260		279	260
% Growth		-36%	0%	-9%	-7%			-7%

Net Income to Common	848	994	(558)	1	237		1	237
% Growth		17%	NM	NM	23600%			23600%

Payout Ratio	56%	31%	-55%	27900%	110%		27900%	110%
Retention Ratio	44%	69%	155%	-27800%	-10%		-27800%	-10%

Adjusted EBITDA	205	352	253	280	223		280	223
% Growth		72%	-28%	11%	-20%			-20%

Total Debt	1,089	931	848	822	790		822	790
Shareholder's Equity	6,810	7,850	5,835	5,085	5,034		5,085	5,034

Debt / EBITDA	5.3	2.6	3.4	2.9	3.5			4.8
Debt / Equity	16%	12%	15%	16%	16%		16%	16%


3-Yr Avg. Dividend Growth	-5.4%
5-Yr Median Payout Ratio	56.5%

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