Definitive Analysis
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

Qatar Gas Transport Company Limited (Nakilat) (QPSC) (QGTS.QA)

Company Dividend Discount ModelIndustry: Marine ShippingSector: Industrials

Valuation Snapshot

Stable Growth$15.96 - $59.92$47.34
Multi-Stage$8.68 - $9.51$9.09
Blended Fair Value$28.21
Current Price$4.96
Upside468.79%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS16.66%6.91%0.210.130.120.120.100.100.100.100.120.12
YoY Growth--61.38%10.55%3.66%18.54%-1.43%0.67%-2.58%-18.49%4.37%8.23%
Dividend Yield--4.58%3.34%3.47%3.23%3.09%4.71%4.75%6.60%5.82%4.99%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,667.86
(-) Cash Dividends Paid (M)787.40
(=) Cash Retained (M)880.46
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)333.57208.48125.09
Cash Retained (M)880.46880.46880.46
(-) Cash Required (M)-333.57-208.48-125.09
(=) Excess Retained (M)546.89671.97755.37
(/) Shares Outstanding (M)5,505.175,505.175,505.17
(=) Excess Retained per Share0.100.120.14
LTM Dividend per Share0.140.140.14
(+) Excess Retained per Share0.100.120.14
(=) Adjusted Dividend0.240.270.28
WACC / Discount Rate6.51%6.51%6.51%
Growth Rate4.91%5.91%6.91%
Fair Value$15.96$47.34$59.92
Upside / Downside221.79%854.37%1,108.13%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,667.861,766.501,870.971,981.622,098.822,222.952,289.64
Payout Ratio47.21%55.77%64.33%72.88%81.44%90.00%92.50%
Projected Dividends (M)787.40985.141,203.521,444.291,709.322,000.652,117.91

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.51%6.51%6.51%
Growth Rate4.91%5.91%6.91%
Year 1 PV (M)916.22924.95933.69
Year 2 PV (M)1,041.011,060.951,081.08
Year 3 PV (M)1,161.861,195.411,229.59
Year 4 PV (M)1,278.871,328.331,379.21
Year 5 PV (M)1,392.111,459.741,529.96
PV of Terminal Value (M)42,017.7844,058.8046,178.38
Equity Value (M)47,807.8650,028.1852,331.90
Shares Outstanding (M)5,505.175,505.175,505.17
Fair Value$8.68$9.09$9.51
Upside / Downside75.08%83.22%91.65%

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%