載入錯誤
看來載入頁面時發生了錯誤.
重新載入
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。
CKX
4.3%
PARAUCO
-3.3%
PHNX
-2.9%
HK
前往
勁減45%
登入
觀察名單
觀點
ProPicks AI
篩選器
數據瀏覽
圖表
已儲存工作
收起
Plaza SA
SNSE:MALLPLAZA
智利 / 地產 / 房地產管理及開發
加入觀察名單
貨幣
CLP
綜觀
股息
財報
模型
財務狀況
比較
穩健度
圖表
DDM 穩定成長
股價
2,049.90
CLP
公允價值
3,267.30
CLP
Metrics
Range
Conclusion
Adjusted Dividend
CLP 122.72 - CLP 141.89
CLP 134.22
Adjusted Dividend Yield
6.1% - 7.1%
6.7%
Perpetuity Growth Rate
6.3% - 6.8%
6.5%
Discount Rate
11.9% - 9.9%
10.9%
Fair Value
CLP 2,318 - CLP 4,847
CLP 3,267
Upside
15.4% - 141.4%
62.7%
57.42
Current Dividend per Share
2.9%
Current Dividend Yield
369,352.2%
3yr Avg Div Growth
1,107,739.1%
Ytd Div Growth
Dividend Discount Model: Stable Growth
分享
儲存
股價
2,049.90
CLP
公允價值
3,267.30
CLP
看漲
62.7%
Adj Dividend
Perpetuity Growth Rate
Fair Value
Calculate Adjusted Dividend
(CLP in millions)
Latest
Notes
Net Income To Common
335,934
(-) Cash Dividends Paid
(125,751)
(=) Cash Retained
210,183
62.6%
Low
Mid
High
Required Retention Ratio
20.0%
12.5%
7.5%
% of net income needed for future growth
Adj Net Income
335,934
335,934
335,934
(=) Cash Required
67,187
41,992
25,195
Cash Retained
210,183
210,183
210,183
(-) Cash Required
(67,187)
(41,992)
(25,195)
(=) Excess Retained
142,996
168,191
184,988
(/) FX Rate Adjustment
1.00
1.00
1.00
(=) Excess Retained (CLP)
142,996
168,191
184,988
(/) Shares Outstanding
2,190.0
2,190.0
2,190.0
(=) Excess Retained per Share
65.30
76.80
84.47
Low
Mid
High
LTM Dividend per Share
57.42
57.42
57.42
(+) Excess Retained per Share
65.30
76.80
84.47
Adjusted Dividend
122.72
134.22
141.89
支援算式
Sensitivity Analysis
Historical Performance
Sensitivity Analysis
Adjusted Dividend
134.22
Cost of Equity
Growth Rate
9.9%
10.4%
10.9%
11.4%
11.9%
4.5%
2,609.49
2,387.40
2,200.16
2,040.15
1,901.83
5.5%
3,236.62
2,904.66
2,634.46
2,410.25
2,221.21
6.5%
4,235.39
3,688.89
3,267.30
2,932.19
2,659.43
7.5%
6,075.23
5,018.67
4,275.16
3,723.53
3,297.98
8.5%
NM
7,766.87
6,131.74
5,065.35
4,314.93
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