Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Metcash Limited (MTS.AX)

Company Dividend Discount ModelIndustry: Food DistributionSector: Consumer Defensive

Valuation Snapshot

Stable Growth$21.07 - $99.01$46.68
Multi-Stage$12.31 - $13.46$12.87
Blended Fair Value$29.78
Current Price$3.81
Upside681.61%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS7.16%11.51%0.150.140.200.180.140.110.120.100.000.01
YoY Growth--13.37%-32.18%9.42%33.85%25.47%-8.23%22.32%7,421.43%-75.86%-89.68%
Dividend Yield--4.78%3.45%5.14%3.82%3.85%4.38%4.14%2.70%0.06%0.30%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)541.70
(-) Cash Dividends Paid (M)346.80
(=) Cash Retained (M)194.90
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)108.3467.7140.63
Cash Retained (M)194.90194.90194.90
(-) Cash Required (M)-108.34-67.71-40.63
(=) Excess Retained (M)86.56127.19154.27
(/) Shares Outstanding (M)1,084.561,084.561,084.56
(=) Excess Retained per Share0.080.120.14
LTM Dividend per Share0.320.320.32
(+) Excess Retained per Share0.080.120.14
(=) Adjusted Dividend0.400.440.46
WACC / Discount Rate7.15%7.15%7.15%
Growth Rate5.16%6.16%7.16%
Fair Value$21.07$46.68$99.01
Upside / Downside453.14%1,125.31%2,498.80%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)541.70575.05610.46648.04687.94730.29752.20
Payout Ratio64.02%69.22%74.41%79.61%84.80%90.00%92.50%
Projected Dividends (M)346.80398.03454.26515.89583.40657.27695.79

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.15%7.15%7.15%
Growth Rate5.16%6.16%7.16%
Year 1 PV (M)367.97371.47374.97
Year 2 PV (M)388.23395.65403.14
Year 3 PV (M)407.61419.35431.31
Year 4 PV (M)426.14442.58459.49
Year 5 PV (M)443.83465.34487.67
PV of Terminal Value (M)11,319.8711,868.4412,438.08
Equity Value (M)13,353.6513,962.8314,594.66
Shares Outstanding (M)1,084.561,084.561,084.56
Fair Value$12.31$12.87$13.46
Upside / Downside223.16%237.91%253.20%

High-Yield Dividend Screener

« Prev Page 139 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
DIFI.TADirect Finance of Direct Group (2006) Ltd0.05%$27.7672.89%
DOHOL.ISDogan Sirketler Grubu Holding A.S.0.05%$0.011.12%
DSW.LDSW Capital plc0.05%$0.0471.47%
EDIN.LThe Edinburgh Investment Trust plc0.05%$0.4323.09%
EKF.LEKF Diagnostics Holdings plc0.05%$0.0149.97%
FNTL.LFintel Plc0.05%$0.1086.78%
FSTA.LFuller, Smith & Turner PLC0.05%$0.3857.02%
GAW.LGames Workshop Group PLC0.05%$9.3789.20%
GCC.MXGCC, S.A.B. de C.V.0.05%$0.099.95%
GPE.LGreat Portland Estates Plc0.05%$0.1617.61%
HAT.LH&T Group plc0.05%$0.3434.09%
HEFT.LHenderson European Focus Trust plc0.05%$0.0964.95%
HWDN.LHowden Joinery Group Plc0.05%$0.4245.53%
I3E.Li3 Energy Plc0.05%$0.0115.40%
ISRS.TAIsras Investment Company Ltd0.05%$45.2156.32%
IX.Li(x) Net Zero Plc0.05%$0.000.12%
JSE.JOJSE Limited0.05%$7.9536.38%
JSG.LJohnson Service Group PLC0.05%$0.0741.78%
KGH.LKnights Group Holdings plc0.05%$0.0842.63%
KNOS.LKainos Group plc0.05%$0.5378.52%
LMP.LLondonMetric Property Plc0.05%$0.1043.71%
MDTR.TAMediterranean Towers Ltd.0.05%$0.6532.16%
MGNS.LMorgan Sindall Group plc0.05%$2.3541.65%
MLRN.TAM.L.R.N Projects and Trade Ltd.0.05%$0.7141.84%
NIOX.LNIOX Group Plc0.05%$0.0382.72%
NTBR.LNorthern Bear PLC0.05%$0.0724.02%
NWOR.LNational World Plc0.05%$0.0165.38%
PTBL.TAProperty & Building Corp. Ltd.0.05%$18.0065.50%
ROR.LRotork plc0.05%$0.1558.18%
SAIN.LThe Scottish American Investment Company PLC0.05%$0.2646.12%
SHRS.LShires Income Plc0.05%$0.178.90%
SLARL.TASella Capital Real Estate Ltd.0.05%$0.5543.38%
SMJ.LJ. Smart & Co. (Contractors) PLC0.05%$0.0737.45%
SOLI.LSolid State plc0.05%$0.0847.33%
SSE.LSSE plc0.05%$1.0339.40%
STB.LSecure Trust Bank PLC0.05%$0.6325.00%
THRG.LBlackRock Throgmorton Trust plc0.05%$0.2939.74%
TIFS.LTI Fluid Systems plc0.05%$0.1147.06%
TMPL.LTemple Bar Investment Trust PLC0.05%$0.2017.86%
TSTL.LTristel PLC0.05%$0.2493.73%
TUNE.LFocusrite plc0.05%$0.1397.00%
UPGS.LUP Global Sourcing Holdings plc0.05%$0.0725.06%
VOF.LVinaCapital Vietnam Opportunity Fund Limited0.05%$0.2516.06%
WTMWhite Mountains Insurance Group, Ltd.0.05%$1.021.85%
000230.KSIldong Holdings Co., Ltd.0.04%$5.330.12%
000729.SZBeijing Yanjing Brewery Co.,Ltd.0.04%$0.000.84%
001515.KSSK Securities Co., Ltd.0.04%$1.0611.94%
002159.SZWuhan Sante Cableway Group Co., Ltd.0.04%$0.010.86%
002252.SZShanghai RAAS Blood Products Co., Ltd.0.04%$0.001.00%
002316.SZJilin Asia Link Technology Development Co.,Ltd.0.04%$0.0016.75%