Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

CNMC Goldmine Holdings Limited (5TP.SI)

Company Dividend Discount ModelIndustry: GoldSector: Basic Materials

Valuation Snapshot

Stable Growth$0.56 - $0.94$0.73
Multi-Stage$0.44 - $0.48$0.46
Blended Fair Value$0.60
Current Price$0.33
Upside80.27%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS15.51%8.09%0.010.000.010.000.000.000.000.000.010.00
YoY Growth--174.15%-49.08%0.00%-100.00%-52.63%91.20%-47.96%-35.08%23.55%32.68%
Dividend Yield--4.56%1.92%3.97%0.00%0.87%1.98%1.32%2.06%2.05%3.74%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)18.13
(-) Cash Dividends Paid (M)2.24
(=) Cash Retained (M)15.89
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)3.632.271.36
Cash Retained (M)15.8915.8915.89
(-) Cash Required (M)-3.63-2.27-1.36
(=) Excess Retained (M)12.2613.6214.53
(/) Shares Outstanding (M)405.29405.29405.29
(=) Excess Retained per Share0.030.030.04
LTM Dividend per Share0.010.010.01
(+) Excess Retained per Share0.030.030.04
(=) Adjusted Dividend0.040.040.04
WACC / Discount Rate12.24%12.24%12.24%
Growth Rate5.50%6.50%7.50%
Fair Value$0.56$0.73$0.94
Upside / Downside69.60%119.86%184.09%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)18.1319.3120.5621.9023.3224.8425.58
Payout Ratio12.36%27.89%43.42%58.94%74.47%90.00%92.50%
Projected Dividends (M)2.245.388.9312.9117.3722.3523.66

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate12.24%12.24%12.24%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)4.754.804.84
Year 2 PV (M)6.957.097.22
Year 3 PV (M)8.879.139.39
Year 4 PV (M)10.5410.9411.36
Year 5 PV (M)11.9712.5513.15
PV of Terminal Value (M)137.10143.73150.60
Equity Value (M)180.19188.23196.56
Shares Outstanding (M)405.29405.29405.29
Fair Value$0.44$0.46$0.48
Upside / Downside34.66%40.67%46.89%

High-Yield Dividend Screener

« Prev Page 11 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
THFFFirst Financial Corporation3.32%$1.9831.67%
IRDMIridium Communications Inc.3.31%$0.5949.66%
PDCOPatterson Companies, Inc.3.31%$1.0466.64%
0HRZ.LCoterra Energy Inc.3.30%$0.8840.64%
ACIAlbertsons Companies, Inc.3.30%$0.5733.33%
KDPKeurig Dr Pepper Inc.3.30%$0.9278.89%
SPBSpectrum Brands Holdings, Inc.3.30%$1.9848.25%
0IUX.LGenuine Parts Company3.29%$4.0569.77%
BGBunge Global S.A.3.29%$3.0531.37%
HDGCXThe Hartford Dividend and Growth Fund Class C3.29%$1.0820.58%
PSBDPalmer Square Capital BDC Inc.3.29%$0.4090.32%
LIENChicago Atlantic BDC, Inc.3.28%$0.3423.50%
REXRRexford Industrial Realty, Inc.3.28%$1.2890.14%
CVCYCentral Valley Community Bancorp3.27%$0.5832.80%
F-PDFord Motor Company 6.500% Notes3.27%$0.7463.45%
FSBWFS Bancorp, Inc.3.27%$1.3331.78%
TRNOTerreno Realty Corporation3.27%$1.9362.02%
0I1P.LComerica Incorporated3.26%$2.8252.30%
ALEXAlexander & Baldwin, Inc.3.26%$0.6766.95%
BRXBrixmor Property Group Inc.3.26%$0.8578.30%
AGM-PCFederal Agricultural Mortgage Corporation3.24%$7.8539.89%
HTOH2O America3.24%$1.6052.08%
WECWEC Energy Group, Inc.3.24%$3.4566.21%
XOMExxon Mobil Corporation3.24%$3.9857.54%
SCLStepan Company3.22%$1.5276.82%
HBTHBT Financial, Inc.3.21%$0.8333.20%
KALUKaiser Aluminum Corporation3.21%$3.8670.13%
SMPStandard Motor Products, Inc.3.20%$1.1838.74%
0QZA.LConocoPhillips3.19%$3.0943.65%
PAGPenske Automotive Group, Inc.3.18%$5.0435.22%
CRBGCorebridge Financial, Inc.3.17%$0.9652.57%
EDConsolidated Edison, Inc.3.17%$3.1756.36%
LARKLandmark Bancorp, Inc.3.17%$0.8238.75%
NBPU.LNB Private Equity Partners Limited3.17%$0.6770.20%
PFBCPreferred Bank3.16%$3.0329.67%
HNIHNI Corporation3.15%$1.3444.63%
RBBRBB Bancorp3.15%$0.6443.45%
FGF&G Annuities & Life, Inc.3.14%$0.9428.23%
NBHCNational Bank Holdings Corporation3.14%$1.1937.27%
0KZA.LSM Energy Company3.13%$0.609.44%
CBUCommunity Bank System, Inc.3.13%$1.8246.85%
DTEDTE Energy Company3.13%$4.0887.19%
RNSTRenasant Corporation3.13%$1.1148.14%
BSRRSierra Bancorp3.11%$1.0134.68%
FCFFirst Commonwealth Financial Corporation3.11%$0.5238.19%
PNCThe PNC Financial Services Group, Inc.3.11%$6.5739.89%
PRKPark National Corporation3.11%$4.8044.20%
GEFGreif, Inc.3.10%$2.1212.04%
0QAH.LMerck & Co., Inc.3.09%$3.2542.60%
BANRBanner Corporation3.09%$1.9335.15%