Deutsche Rohstoff AG (DR0.DE) Two-Stage Dividend Discount Model - Discounting Cash Flows
Deutsche Rohstoff AG
DR0.DE (XETRA)

Estimated Value

EUR

Market Price EUR

* Values are not guaranteed, please do your own
research before making investment decisions.

Two-Stage Dividend Discount Model

Used to estimate the value of companies based on two stages of growth. An initial period of high growth, calculated using [Sum of Discounted Dividends], followed by a period of stable growth, calculated using [Discounted Terminal Value].

Read more: GitHub Documentation

Interactive Assumptions

Results

Sum of discounted dividends 65.8 EUR
Discounted terminal value 521.5 EUR
Terminal value 751.4 EUR
Dividend in stable phase 25.08 EUR
EPS in stable phase 29.89 EUR
Average historical Dividend Growth Rate 22.16%
Average historical Payout Ratio 455.4%
Average historical Return on Equity 26.36%

Historical and Projected Dividends

In EUR

Edit Chart Values 2025 2026 2027 2028 2029

amounts of EUR except for #

2024 LTM 2025 2026 2027 2028 2029
Earnings Per Share 10.26 10.37 12.87 15.73 19.21 23.47 28.67
Dividend per Share 1.75 1.74 10.8 13.2 16.12 19.7 24.06
Dividend Growth Rate 34.62% -0.571% 517.4% 22.16% 22.16% 22.16% 22.16%
Discounted Dividend 1.75 1.74 10.04 11.4 12.95 14.71 16.7

amounts of EUR except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016
Net Income 25.69 50.22 50.22 65.18 60.77 24.79 -16.1 0.186 13.87 7.67 0.102
Equity 112 231.2 231.2 180.4 129 72.72 39.42 64.32 65.75 49.44 56.42
Return on Equity 26.36% 21.72% 27.84% 50.54% 83.56% 62.9% -25.03% 0.283% 28.06% 13.6% 0.172%
Common Dividends 4.74 8.52 8.57 6.51 3 0
2.47 3.2 2.95 2.7
Payout Ratio 512.3% 16.78% 17.06% 9.98% 4.94% 0%
1,328% 23.06% 38.58% 2,660%
Shares Outstanding 4.95 4.9 4.9 5.01 5 4.95 4.95 4.95 4.94 4.94 4.94
Reference Market Price 23.33 38.65 32.1 32.45 26 20.3 8.5 15 14.04 19.88 26.34
EPS 5.2 10.37 10.26 13.02 12.15 5.01 -3.25 0.038 2.81 1.55 0.021
Dividend per Share 0.96 1.74 1.75 1.3 0.6 0
0.498 0.648 0.598 0.548
Dividend Growth Rate 22.16% -0.571% 34.62% 116.7%
-23.15% 8.36% 9.12% 10.04%
Dividend Yield 3.66% 4.5% 5.45% 4.01% 2.31% 0%
3.32% 4.61% 3.01% 2.08%
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us