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

Axa S.A.

XTRA:AXA

法國 / 財務狀況 / 保險

DDM 多階段

股價

37.54 EUR

公允價值

55.91 EUR

Metrics	Range	Conclusion
Perpetuity Growth Rate	6.3% - 6.8%	6.5%
Discount Rate	12.9% - 11.9%	12.4%
Fair Value	€50.02 - €63.52	€55.91
Upside	33.3% - 69.2%	48.9%

1.98

Current Dividend per Share

5.3%

Current Dividend Yield

8.3%

3yr Avg Div Growth

13.7%

Ytd Div Growth

Dividend Discount Model: Multi Stage

股價

37.54 EUR

公允價值

55.91 EUR

看漲

48.9%

Project Adj Dividends

Perpetuity Growth Rate

Fair Value


Project Adjusted Dividends

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

Net Income to Common	7,130	8,180	8,646	9,069	9,334		9,720	9,720
% Growth	6.9%	14.7%	5.7%	4.9%	2.9%		4.1%

Payout Ratio	66.7%	71.0%	76.0%	81.0%	86.0%		90.0%	92.5%

Projected Dividends	4,759	5,808	6,571	7,346	8,027		8,748	8,991
% Growth		22.0%	13.1%	11.8%	9.3%		9.0%

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

Cash Dividends Paid	1,743	3,754	3,966	4,184	4,759		4,184	4,759
% Growth		115%	6%	5%	14%			14%

Net Income to Common	2,987	7,100	4,879	6,667	7,130		6,667	7,130
% Growth		138%	-31%	37%	7%			7%

Payout Ratio	58%	53%	81%	63%	67%		63%	67%
Retention Ratio	42%	47%	19%	37%	33%		37%	33%

Adjusted EBITDA	6,621	10,603	8,286	NA	NA		NA	NA
% Growth		60%	-22%	NA	NA			NA

Total Debt	65,591	61,198	63,658	59,541	62,140		59,541	62,140
Shareholder's Equity	71,610	71,135	46,072	49,579	49,943		49,579	49,943

Debt / EBITDA	9.9	5.8	7.7	NM	NM			NM
Debt / Equity	92%	86%	138%	120%	124%		120%	124%


3-Yr Avg. Dividend Growth	8.3%
5-Yr Median Payout Ratio	62.8%

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