로딩 에러

이 페이지를 로드하는 동안 오류가 발생한 것 같습니다.

지원팀에 전달되었습니다. 만약 문제가 지속될 경우 이메일 지원 위젯을 통해 다시 문의 부탁드립니다.

SESM.F -13.3%ACLS -7.6%POWI -6.5%

관심목록 아이디어 ProPicks AI 스크리너 데이터 검색기 차트 저장된 작업

Entegris MU

DB:ENQ

미국 / 정보 기술 / 반도체 및 반도체 장비

DDM 다단계

주가

80.31 EUR

적정가치

63.85 EUR

Metrics	Range	Conclusion
Perpetuity Growth Rate	7.2% - 7.8%	7.5%
Discount Rate	13.0% - 12.0%	12.5%
Fair Value	€55.61 - €75	€63.85
Upside	-30.8% - -6.6%	-20.5%

0.37

Current Dividend per Share

0.5%

Current Dividend Yield

12.4%

3yr Avg Div Growth

0.6%

Ytd Div Growth

Dividend Discount Model: Multi Stage

주가

80.31 EUR

적정가치

63.85 EUR

상승 여력 있음

-20.5%

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	293	497	637	737	763		778	778
% Growth	62.1%	69.6%	28.2%	15.7%	3.5%		2.0%

Payout Ratio	20.7%	35.0%	49.0%	63.0%	77.0%		90.0%	92.5%

Projected Dividends	61	174	312	464	587		700	720
% Growth		186.8%	79.5%	48.8%	26.5%		19.2%

지원하는 계산법

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		Dec-23	Dec-24

Cash Dividends Paid	43	44	57	60	61		60	61
% Growth		1%	32%	5%	1%			1%

Net Income to Common	295	409	209	181	293		181	293
% Growth		39%	-49%	-14%	62%			62%

Payout Ratio	15%	11%	27%	33%	21%		33%	21%
Retention Ratio	85%	89%	73%	67%	79%		67%	79%

Adjusted EBITDA	532	690	759	904	928		904	928
% Growth		30%	10%	19%	3%			3%

Total Debt	1,135	1,008	5,885	4,662	4,069		4,662	4,069
Shareholder's Equity	1,379	1,714	3,218	3,409	3,692		3,409	3,692

Debt / EBITDA	2.1	1.5	7.8	5.2	4.4			4.3
Debt / Equity	82%	59%	183%	137%	110%		137%	110%


3-Yr Avg. Dividend Growth	12.4%
5-Yr Median Payout Ratio	20.7%

판권소유. 사용약관

한국어

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

简体中文

繁體中文

Bahasa Indonesia

Bahasa Melayu

ไทย

Tiếng Việt

हिंदी