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。

FFB 6.2%DEQ 5.9%CAI 4.7%

觀察名單觀點 ProPicks AI 篩選器數據瀏覽圖表已儲存工作

Amot Investments Ltd

TASE:AMOT

以色列 / 地產 / 房地產管理及開發

DDM 多階段

股價

18.80 ILS

公允價值

16.32 ILS

Metrics	Range	Conclusion
Perpetuity Growth Rate	2.3% - 2.8%	2.5%
Discount Rate	14.4% - 13.4%	13.9%
Fair Value	₪15.43 - ₪17.33	₪16.32
Upside	-18.0% - -7.9%	-13.3%

1.31

Current Dividend per Share

7.0%

Current Dividend Yield

11.1%

3yr Avg Div Growth

0.1%

Ytd Div Growth

Dividend Discount Model: Multi Stage

股價

18.80 ILS

公允價值

16.32 ILS

看漲

-13.3%

Project Adj Dividends

Perpetuity Growth Rate

Fair Value


Project Adjusted Dividends

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

Net Income to Common	919	1,032	1,179	1,001	1,021		1,041	1,041
% Growth	34.6%	12.3%	14.2%	-15.1%	2.0%		2.0%

Payout Ratio	55.3%	62.0%	69.0%	76.0%	83.0%		90.0%	92.5%

Projected Dividends	509	640	813	761	847		937	963
% Growth		25.8%	27.1%	-6.5%	11.4%		10.6%

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

Cash Dividends Paid	499	419	649	508	509		508	509
% Growth		-16%	55%	-22%	0%			0%

Net Income to Common	289	932	1,171	683	919		683	919
% Growth		222%	26%	-42%	35%			35%

Payout Ratio	172%	45%	55%	74%	55%		74%	55%
Retention Ratio	-72%	55%	45%	26%	45%		26%	45%

Adjusted EBITDA	648	582	825	905	922		905	922
% Growth		-10%	42%	10%	2%			2%

Total Debt	6,673	7,971	9,096	9,258	9,516		9,258	9,516
Shareholder's Equity	6,316	7,601	8,776	8,838	9,165		8,838	9,165

Debt / EBITDA	10.3	13.7	11.0	10.2	10.3			10.1
Debt / Equity	106%	105%	104%	105%	104%		105%	104%


3-Yr Avg. Dividend Growth	11.1%
5-Yr Median Payout Ratio	55.4%

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