Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Mode

Ticker

Industry

Sector

PJSC GAZ (GAZA.ME)

Company Dividend Discount ModelIndustry: Auto - ManufacturersSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$973.74 - $1,353.70$1,163.96
Multi-Stage$1,293.63 - $1,421.66$1,356.41
Blended Fair Value$1,260.19
Current Price$423.00
Upside197.92%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2017201620152014201320122011201020092008
DPS0.00%0.00%0.000.000.000.550.942.390.523.270.0036.19
YoY Growth--0.00%0.00%-100.00%-41.45%-60.81%356.02%-84.01%0.00%-100.00%-55.24%
Dividend Yield--0.00%0.00%0.00%0.17%0.11%0.18%0.06%0.38%0.00%4.26%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)3,134.97
(-) Cash Dividends Paid (M)3.10
(=) Cash Retained (M)3,131.87
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)626.99391.87235.12
Cash Retained (M)3,131.873,131.873,131.87
(-) Cash Required (M)-626.99-391.87-235.12
(=) Excess Retained (M)2,504.872,740.002,896.75
(/) Shares Outstanding (M)19.1019.1019.10
(=) Excess Retained per Share131.17143.48151.69
LTM Dividend per Share0.160.160.16
(+) Excess Retained per Share131.17143.48151.69
(=) Adjusted Dividend131.33143.64151.85
WACC / Discount Rate11.22%11.22%11.22%
Growth Rate-2.00%-1.00%0.00%
Fair Value$973.74$1,163.96$1,353.70
Upside / Downside130.20%175.17%220.02%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)3,134.973,103.623,072.583,041.853,011.442,981.323,070.76
Payout Ratio0.10%18.08%36.06%54.04%72.02%90.00%92.50%
Projected Dividends (M)3.10561.111,107.951,643.802,168.832,683.192,840.45

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate11.22%11.22%11.22%
Growth Rate-2.00%-1.00%0.00%
Year 1 PV (M)499.42504.51509.61
Year 2 PV (M)877.72895.72913.91
Year 3 PV (M)1,159.051,194.891,231.47
Year 4 PV (M)1,361.111,417.531,475.67
Year 5 PV (M)1,498.781,576.831,658.09
PV of Terminal Value (M)19,307.6320,313.0321,359.87
Equity Value (M)24,703.7125,902.5127,148.62
Shares Outstanding (M)19.1019.1019.10
Fair Value$1,293.63$1,356.41$1,421.66
Upside / Downside205.82%220.66%236.09%

High-Yield Dividend Screener

« Prev Page 16 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
HWBKHawthorn Bancshares, Inc.2.27%$0.7724.18%
UTMDUtah Medical Products, Inc.2.27%$1.2835.35%
DKSDICK'S Sporting Goods, Inc.2.26%$4.5238.61%
EMLThe Eastern Company2.26%$0.4437.05%
SBCFSeacoast Banking Corporation of Florida2.26%$0.7143.09%
WMKWeis Markets, Inc.2.26%$1.4535.88%
0JYA.LMarathon Petroleum Corporation2.25%$3.7274.60%
FSBCFive Star Bancorp2.25%$0.8029.79%
IBMInternational Business Machines Corporation2.25%$6.5678.75%
0KYZ.LSBA Communications Corporation2.24%$4.3254.40%
BPOPPopular, Inc.2.24%$2.8224.06%
MFINMedallion Financial Corp.2.24%$0.2312.50%
MSMorgan Stanley2.24%$4.0740.12%
FXNCFirst National Corporation2.23%$0.5586.28%
BACBank of America Corporation2.22%$1.2431.97%
SSBSouthState Corporation2.22%$2.0930.58%
VLGEAVillage Super Market, Inc.2.22%$0.7720.42%
WWWWolverine World Wide, Inc.2.22%$0.4137.79%
CCBGCapital City Bank Group, Inc.2.21%$0.9326.22%
CGThe Carlyle Group Inc.2.20%$1.3476.25%
NHINational Health Investors, Inc.2.20%$1.6954.58%
VNOVornado Realty Trust2.20%$0.7315.58%
BANCBanc of California, Inc.2.19%$0.4332.44%
EBTCEnterprise Bancorp, Inc.2.19%$0.8726.66%
RHPRyman Hospitality Properties, Inc.2.19%$2.0957.31%
CDPCOPT Defense Properties2.18%$0.6045.15%
FDSFactSet Research Systems Inc.2.18%$6.2039.64%
ISBAIsabella Bank Corporation2.18%$1.1044.52%
WHWyndham Hotels & Resorts, Inc.2.18%$1.6437.28%
EFSCEnterprise Financial Services Corp2.17%$1.1722.34%
ETHGrayscale Ethereum Mini Trust2.17%$0.6434.57%
SEMSelect Medical Holdings Corporation2.17%$0.3236.19%
BFSTBusiness First Bancshares, Inc.2.16%$0.5620.21%
CWBCCommunity West Bancshares2.16%$0.4826.89%
EHTHeHealth, Inc.2.16%$0.095.60%
TPLTexas Pacific Land Corporation2.16%$6.4231.02%
CBSHCommerce Bancshares, Inc.2.15%$1.1226.40%
COLMColumbia Sportswear Company2.15%$1.2035.55%
HTHHilltop Holdings Inc.2.15%$0.7328.46%
NATHNathan's Famous, Inc.2.15%$1.9835.76%
RCKYRocky Brands, Inc.2.15%$0.6222.50%
BDXBecton, Dickinson and Company2.14%$4.1771.28%
CICigna Corporation2.14%$5.9626.01%
FBIZFirst Business Financial Services, Inc.2.14%$1.1518.19%
JBSSJohn B. Sanfilippo & Son, Inc.2.14%$1.4926.50%
JNPRJuniper Networks, Inc.2.14%$0.8682.37%
POOLPool Corporation2.14%$4.9244.68%
CSCOCisco Systems, Inc.2.13%$1.6262.56%
CSTRCapStar Financial Holdings, Inc.2.13%$0.4330.48%
HTLFHeartland Financial USA, Inc.2.13%$1.3869.73%