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。
IEI
-20.0%
RPP
16.7%
HMT
-8.3%
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
WarrenAI
收起
Becker Milk Co Ltd
TSX:BEKB
加拿大 / 地產 / 房地產管理及開發
加入觀察名單
貨幣
C$
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
12.93
CAD
公允價值
20.15
CAD
Metrics
Range
Conclusion
Adjusted Dividend
C$1.30 - C$1.50
C$1.42
Adjusted Dividend Yield
10.0% - 11.6%
11.0%
Perpetuity Growth Rate
0.8% - 1.3%
1.0%
Discount Rate
9.1% - 7.1%
8.1%
Fair Value
C$15.63 - C$25.89
C$20.15
Upside
20.9% - 100.2%
55.8%
0.80
Current Dividend per Share
6.2%
Current Dividend Yield
41.7%
3yr Avg Div Growth
-55.6%
Ytd Div Growth
Dividend Discount Model: Stable Growth
分享
儲存
股價
12.93
CAD
公允價值
20.15
CAD
看漲
55.8%
Adj Dividend
Perpetuity Growth Rate
Fair Value
Calculate Adjusted Dividend
(CAD in millions)
Latest
Notes
Net Income To Common
3
(-) Cash Dividends Paid
(1)
(=) Cash Retained
1
50.7%
Low
Mid
High
Required Retention Ratio
20.0%
12.5%
7.5%
% of net income needed for future growth
Adj Net Income
3
3
3
(=) Cash Required
1
0
0
Cash Retained
1
1
1
(-) Cash Required
(1)
(0)
(0)
(=) Excess Retained
1
1
1
(/) FX Rate Adjustment
1.00
1.00
1.00
(=) Excess Retained (CAD)
1
1
1
(/) Shares Outstanding
1.8
1.8
1.8
(=) Excess Retained per Share
0.50
0.62
0.70
Low
Mid
High
LTM Dividend per Share
0.80
0.80
0.80
(+) Excess Retained per Share
0.50
0.62
0.70
Adjusted Dividend
1.30
1.42
1.50
支援算式
Sensitivity Analysis
Historical Performance
Sensitivity Analysis
Adjusted Dividend
1.42
Cost of Equity
Growth Rate
7.1%
7.6%
8.1%
8.6%
9.1%
0.0%
19.95
18.64
17.49
16.48
15.57
0.0%
19.95
18.64
17.49
16.48
15.57
1.0%
23.43
21.67
20.15
18.82
17.67
2.0%
28.28
25.77
23.67
21.88
20.34
3.0%
35.49
31.65
28.56
26.02
23.90
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