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。
HK
前往
獲取50%折扣優惠
登入
觀察名單
觀點
ProPicks AI
篩選器
數據瀏覽
圖表
已儲存工作
WarrenAI
收起
最後機會🚨省錢盡享InvestingPro
獲取50%折扣優惠
Cohen Dev
TASE:CDEV
以色列 / 能源 / 燃油、氣體及消耗品燃料
加入觀察名單
貨幣
₪
綜觀
新聞
股息
財報
模型
財務狀況
比較
穩健度
圖表
DDM 多階段
股價
209.30
ILS
公允價值
177.10
ILS
Metrics
Range
Conclusion
Perpetuity Growth Rate
1.8% - 2.3%
2.0%
Discount Rate
8.9% - 7.9%
8.4%
Fair Value
₪160.39 - ₪198.27
₪177.10
Upside
-20.6% - -1.9%
-12.4%
11.20
Current Dividend per Share
5.5%
Current Dividend Yield
30.9%
3yr Avg Div Growth
NM
Ytd Div Growth
Dividend Discount Model: Multi Stage
分享
儲存
股價
209.30
ILS
公允價值
177.10
ILS
看漲
-12.4%
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
22
22
23
23
24
24
24
% Growth
-0.7%
-0.3%
3.5%
2.0%
2.0%
2.0%
Payout Ratio
98.0%
90.0%
90.0%
90.0%
90.0%
90.0%
92.5%
Projected Dividends
21
20
20
21
21
22
22
% Growth
-8.4%
3.5%
2.0%
2.0%
2.0%
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
Mar-24
Mar-25
Cash Dividends Paid
12
11
10
19
21
0
0
% Growth
-4%
-13%
90%
16%
NM
Net Income to Common
5
17
15
22
22
3
6
% Growth
268%
-7%
43%
-1%
82%
Payout Ratio
260%
68%
63%
84%
98%
0%
0%
Retention Ratio
-160%
32%
37%
16%
2%
100%
100%
Adjusted EBITDA
13
15
19
23
25
6
6
% Growth
15%
31%
23%
8%
5%
Total Debt
0
0
0
0
0
0
0
Shareholder's Equity
14
20
25
29
29
32
35
Debt / EBITDA
0.0
0.0
0.0
0.0
0.0
0.0
Debt / Equity
0%
0%
0%
0%
0%
0%
0%
3-Yr Avg. Dividend Growth
30.9%
5-Yr Median Payout Ratio
84.0%
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