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。

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

Perrot Duval Holding SA

SWX:PEDU

瑞士 / 工業 / 機械

DDM 多階段

股價

65.00 CHF

公允價值

28.35 CHF

Metrics	Range	Conclusion
Perpetuity Growth Rate	0.0% - 0.3%	0.0%
Discount Rate	10.1% - 9.1%	9.6%
Fair Value	CHF 26.96 - CHF 30.55	CHF 28.35
Upside	-58.5% - -53.0%	-56.4%

1

Current Dividend per Share

1.5%

Current Dividend Yield

-8.5%

3yr Avg Div Growth

-50.0%

Ytd Div Growth

Dividend Discount Model: Multi Stage

股價

65.00 CHF

公允價值

28.35 CHF

看漲

-56.4%

Project Adj Dividends

Perpetuity Growth Rate

Fair Value


Project Adjusted Dividends

		Fiscal Year Ending
(CHF in millions)	Apr-24	Apr-25	Apr-26	Apr-27	Apr-28		Apr-29	Terminal

Net Income to Common	(0)	0	0	0	0		0	0
% Growth	NM	-6505.7%	-2.0%	-2.0%	-2.0%		-2.0%

Payout Ratio	NM	90.0%	50.0%	50.0%	50.0%		90.0%	92.5%

Projected Dividends	0	0	0	0	0		0	0
% Growth		193.6%	-45.6%	-2.0%	-2.0%		76.4%

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
(CHF in millions)	Apr-20	Apr-21	Apr-22	Apr-23	Apr-24		Oct-23	Oct-24

Cash Dividends Paid	0	0	0	0	0		0	0
% Growth		NM	NM	33%	-50%			-50%

Net Income to Common	2	(2)	(3)	(2)	(0)		(1)	(1)
% Growth		NM	NM	NM	NM			NM

Payout Ratio	0%	0%	-7%	-15%	-47%		-9%	-5%
Retention Ratio	100%	100%	107%	115%	147%		109%	105%

Adjusted EBITDA	(1)	(2)	(1)	1	1		(1)	(1)
% Growth		NM	NM	NM	74%			NM

Total Debt	3	1	1	1	0		1	0
Shareholder's Equity	22	18	16	14	13		12	11

Debt / EBITDA	(3.6)	(0.5)	(0.8)	1.5	0.4			0.2
Debt / Equity	16%	5%	7%	6%	3%		4%	2%


3-Yr Avg. Dividend Growth	-8.5%
5-Yr Median Payout Ratio	-7.1%

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