Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Adjusted Dividend | €0.47 - €0.47 | €0.47 |
| Adjusted Dividend Yield | 7.7% - 7.7% | 7.7% |
| Perpetuity Growth Rate | 0.8% - 1.3% | 1.0% |
| Discount Rate | 19.9% - 17.9% | 18.9% |
| Fair Value | €2.50 - €2.89 | €2.68 |
| Upside | -59.4% - -53.1% | -56.4% |
| Calculate Adjusted Dividend | ||||||||
| (CAD in millions) | Latest | Notes | ||||||
| Net Income To Common | (8) | |||||||
| (-) Cash Dividends Paid | (48) | |||||||
| (=) Cash Retained | 0 | 0.0% | ||||||
| Low | Mid | High | ||||||
| Required Retention Ratio | 20.0% | 12.5% | 7.5% | % of net income needed for future growth | ||||
| Adj Net Income | 0 | 0 | 0 | |||||
| (=) Cash Required | 0 | 0 | 0 | |||||
| Cash Retained | 0 | 0 | 0 | |||||
| (-) Cash Required | 0 | 0 | 0 | |||||
| (=) Excess Retained | 0 | 0 | 0 | |||||
| (/) FX Rate Adjustment | 1.61 | 1.61 | 1.61 | |||||
| (=) Excess Retained (EUR) | 0 | 0 | 0 | |||||
| (/) Shares Outstanding | 101.3 | 101.3 | 101.3 | |||||
| (=) Excess Retained per Share | 0.00 | 0.00 | 0.00 | |||||
| Low | Mid | High | ||||||
| LTM Dividend per Share | 0.47 | 0.47 | 0.47 | |||||
| (+) Excess Retained per Share | 0.00 | 0.00 | 0.00 | |||||
| Adjusted Dividend | 0.47 | 0.47 | 0.47 | |||||
| Sensitivity Analysis | ||||||||
| Adjusted Dividend | 0.47 | |||||||
| Cost of Equity | ||||||||
| Growth Rate | 17.9% | 18.4% | 18.9% | 19.4% | 19.9% | |||
| 0.0% | 2.65 | 2.58 | 2.51 | 2.45 | 2.39 | |||
| 0.0% | 2.65 | 2.58 | 2.51 | 2.45 | 2.39 | |||
| 1.0% | 2.84 | 2.76 | 2.68 | 2.61 | 2.54 | |||
| 2.0% | 3.05 | 2.95 | 2.87 | 2.78 | 2.71 | |||
| 3.0% | 3.28 | 3.18 | 3.08 | 2.98 | 2.89 | |||