Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

ArcelorMittal S.A. (MT.AS)

Company Dividend Discount ModelIndustry: SteelSector: Basic Materials

Valuation Snapshot

Stable Growth$26.07 - $38.59$32.05
Multi-Stage$65.58 - $72.39$68.91
Blended Fair Value$50.48
Current Price$31.67
Upside59.40%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS14.12%-1.52%0.510.480.430.400.230.260.280.180.080.54
YoY Growth--6.50%11.14%6.41%72.38%-10.84%-7.73%56.03%131.15%-85.34%-9.17%
Dividend Yield--1.77%1.73%1.42%1.24%0.81%2.74%1.32%0.57%0.31%3.95%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)2,585.00
(-) Cash Dividends Paid (M)449.00
(=) Cash Retained (M)2,136.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)517.00323.13193.88
Cash Retained (M)2,136.002,136.002,136.00
(-) Cash Required (M)-517.00-323.13-193.88
(=) Excess Retained (M)1,619.001,812.881,942.13
(/) Shares Outstanding (M)775.75775.75775.75
(=) Excess Retained per Share2.092.342.50
LTM Dividend per Share0.580.580.58
(+) Excess Retained per Share2.092.342.50
(=) Adjusted Dividend2.672.923.08
WACC / Discount Rate6.35%6.35%6.35%
Growth Rate-3.52%-2.52%-1.52%
Fair Value$26.07$32.05$38.59
Upside / Downside-17.69%1.21%21.84%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)2,585.002,519.892,456.412,394.542,334.222,275.422,343.68
Payout Ratio17.37%31.90%46.42%60.95%75.47%90.00%92.50%
Projected Dividends (M)449.00803.731,140.311,459.421,761.732,047.882,167.91

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.35%6.35%6.35%
Growth Rate-3.52%-2.52%-1.52%
Year 1 PV (M)748.00755.76763.51
Year 2 PV (M)987.661,008.241,029.03
Year 3 PV (M)1,176.401,213.361,251.09
Year 4 PV (M)1,321.621,377.271,434.66
Year 5 PV (M)1,429.761,505.411,584.23
PV of Terminal Value (M)45,206.5647,598.4050,090.42
Equity Value (M)50,870.0053,458.4356,152.93
Shares Outstanding (M)775.75775.75775.75
Fair Value$65.58$68.91$72.39
Upside / Downside107.06%117.59%128.56%

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%