Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Direct Finance of Direct Group (2006) Ltd (DIFI.TA)

Company Dividend Discount ModelIndustry: Financial - Credit ServicesSector: Financial Services

Valuation Snapshot

Stable Growth$3,473.28 - $6,982.66$6,542.95
Multi-Stage$1,829.02 - $2,005.95$1,915.83
Blended Fair Value$4,229.39
Current Price$577.30
Upside632.62%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR202420232022202120202019201820172016
DPS44.66%0.00%21.8229.3046.0424.643.963.450.003.456.890.00
YoY Growth---25.51%-36.36%86.83%522.49%14.90%0.00%-100.00%-50.00%0.00%0.00%
Dividend Yield--4.03%5.71%10.10%3.38%0.72%0.56%0.00%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)103.28
(-) Cash Dividends Paid (M)75.28
(=) Cash Retained (M)28.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)20.6612.917.75
Cash Retained (M)28.0028.0028.00
(-) Cash Required (M)-20.66-12.91-7.75
(=) Excess Retained (M)7.3415.0920.25
(/) Shares Outstanding (M)2.902.902.90
(=) Excess Retained per Share2.535.206.98
LTM Dividend per Share25.9425.9425.94
(+) Excess Retained per Share2.535.206.98
(=) Adjusted Dividend28.4631.1332.91
WACC / Discount Rate4.93%4.93%4.93%
Growth Rate4.08%5.08%6.08%
Fair Value$3,473.28$6,542.95$6,982.66
Upside / Downside501.64%1,033.37%1,109.54%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)103.28108.52114.03119.82125.91132.30136.27
Payout Ratio72.89%76.31%79.73%83.16%86.58%90.00%92.50%
Projected Dividends (M)75.2882.8190.9299.64109.01119.07126.05

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate4.93%4.93%4.93%
Growth Rate4.08%5.08%6.08%
Year 1 PV (M)78.1778.9279.67
Year 2 PV (M)81.0182.5884.16
Year 3 PV (M)83.8086.2488.73
Year 4 PV (M)86.5489.9293.39
Year 5 PV (M)89.2393.6098.14
PV of Terminal Value (M)4,889.995,129.465,378.23
Equity Value (M)5,308.745,560.725,822.31
Shares Outstanding (M)2.902.902.90
Fair Value$1,829.02$1,915.83$2,005.95
Upside / Downside216.82%231.86%247.47%

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%