Definitive Analysis
Definitive Analysis
Get Full Access
See Pricing Start Free Trial

Fortescue Ltd (FMG.AX)

Company Dividend Discount ModelIndustry: Industrial MaterialsSector: Basic Materials

Valuation Snapshot

Stable Growth$84.28 - $312.68$141.26
Multi-Stage$69.91 - $76.42$73.11
Blended Fair Value$107.18
Current Price$10.05
Upside966.50%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS8.17%23.59%0.931.341.272.171.840.620.720.280.250.04
YoY Growth---31.14%5.56%-41.45%17.86%195.27%-13.29%154.00%15.76%562.28%-66.76%
Dividend Yield--9.21%9.27%8.63%17.97%10.54%6.54%11.31%8.73%6.11%1.42%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)9,122.57
(-) Cash Dividends Paid (M)6,991.91
(=) Cash Retained (M)2,130.66
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)1,824.511,140.32684.19
Cash Retained (M)2,130.662,130.662,130.66
(-) Cash Required (M)-1,824.51-1,140.32-684.19
(=) Excess Retained (M)306.14990.341,446.47
(/) Shares Outstanding (M)3,080.773,080.773,080.77
(=) Excess Retained per Share0.100.320.47
LTM Dividend per Share2.272.272.27
(+) Excess Retained per Share0.100.320.47
(=) Adjusted Dividend2.372.592.74
WACC / Discount Rate7.21%7.21%7.21%
Growth Rate4.28%5.28%6.28%
Fair Value$84.28$141.26$312.68
Upside / Downside738.60%1,305.58%3,011.29%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)9,122.579,603.8110,110.4310,643.7911,205.2811,796.3812,150.28
Payout Ratio76.64%79.32%81.99%84.66%87.33%90.00%92.50%
Projected Dividends (M)6,991.917,617.298,289.199,010.789,785.4410,616.7511,239.01

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.21%7.21%7.21%
Growth Rate4.28%5.28%6.28%
Year 1 PV (M)7,037.777,105.267,172.76
Year 2 PV (M)7,075.907,212.277,349.94
Year 3 PV (M)7,106.697,313.117,523.50
Year 4 PV (M)7,130.507,407.997,693.49
Year 5 PV (M)7,147.707,497.077,859.97
PV of Terminal Value (M)179,891.40188,684.23197,817.57
Equity Value (M)215,389.96225,219.93235,417.23
Shares Outstanding (M)3,080.773,080.773,080.77
Fair Value$69.91$73.11$76.42
Upside / Downside595.67%627.41%660.35%

High-Yield Dividend Screener

« Prev Page 17 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
PBY-UN.TOCanso Credit Trust - Canso Credit Income Fund6.89%$1.1043.72%
002267.SZShaanxi Provincial Natural Gas Co.,Ltd6.88%$0.5285.38%
0590.HKLuk Fook Holdings (International) Limited6.88%$1.6433.93%
0QPD.LAllreal Holding AG6.88%$14.0066.23%
8967.TJapan Logistics Fund, Inc.6.88%$7,165.6791.03%
3356.TWGeoVision Inc.6.87%$3.2561.01%
OPUS.BDOPUS GLOBAL Nyrt.6.87%$37.7385.10%
INK.WAInstal Kraków S.A.6.86%$2.5241.25%
NLB.ILNova Ljubljanska Banka d.d.6.86%$2.4749.72%
0148.HKKingboard Holdings Limited6.85%$2.0345.96%
3592.TWRaydium Semiconductor Corporation6.85%$15.1468.63%
ABEV3.SAAmbev S.A.6.85%$0.9391.30%
ETER3.SAEternit S.A.6.85%$0.2835.41%
HTC-R.BKHaad Thip Public Company Limited6.85%$1.0269.98%
PBAPembina Pipeline Corporation6.85%$2.6486.47%
2527.TWHung Ching Development & Construction Co., Ltd.6.84%$2.0048.52%
3466.TLaSalle LOGIPORT REIT6.84%$10,849.3675.97%
KLINIQ.BKThe Klinique Medical Clinic Public Company Limited6.82%$1.4690.74%
LPF.BKLotus's Retail Growth Freehold and Leasehold Property Fund6.82%$0.7383.53%
CLWTEuro Tech Holdings Company Limited6.81%$0.0824.63%
TMD.BKThai Metal Drum Manufacturing Public Company Limited6.80%$1.7775.56%
FID.AXFiducian Group Ltd6.79%$0.7974.24%
NNND.FTencent Holdings Limited6.79%$4.6820.82%
RIC.AXRidley Corporation Limited6.79%$0.1867.95%
8961.TMORI TRUST Sogo Reit, Inc.6.78%$5,291.8468.53%
CENCOSHOPP.SNCencosud Shopping S.A.6.78%$94.9375.52%
COVH.PACovivio Hotels6.78%$1.5487.52%
FLOYD.BKFloyd Public Company Limited6.78%$0.0834.43%
ALGIR.PASignaux Girod S.A.6.77%$1.0032.73%
0144.HKChina Merchants Port Holdings Company Limited6.76%$1.0329.79%
0512.HKGrand Pharmaceutical Group Limited6.76%$0.5341.13%
TOG.BKThai Optical Group Public Company Limited6.76%$0.4566.31%
SSF.BKSurapon Foods Public Company Limited6.75%$0.3466.42%
0RU6.LSpareBank 1 Ostlandet6.74%$13.9853.75%
2313.HKShenzhou International Group Holdings Limited6.74%$4.1853.04%
600188.SSYankuang Energy Group Company Limited6.74%$0.8977.55%
0QO2.LBurkhalter Holding AG6.73%$9.3188.33%
82331.HKLi Ning Company Limited6.73%$1.1350.46%
TBR.AXTribune Resources Limited6.73%$0.4055.86%
200512.SZTsann Kuen (China) Enterprise Co., Ltd.6.72%$0.2174.88%
C07.SIJardine Cycle & Carriage Limited6.72%$2.2847.91%
GISS.QAGulf International Services Q.P.S.C.6.72%$0.1745.22%
MELG.OLMelhus Sparebank6.72%$13.5025.36%
SGP.AXStockland6.72%$0.3982.32%
UNI.AXUniversal Store Holdings Limited6.72%$0.5481.02%
0R6M.LIntershop Holding AG6.71%$11.0031.38%
CEEB3.SACompanhia de Eletricidade do Estado da Bahia - COELBA6.71%$3.0237.99%
017940.KSE1 Corporation6.70%$5,410.2182.17%
3080.SREastern Province Cement Company6.70%$1.6056.11%
CNQCanadian Natural Resources Limited6.70%$2.3071.45%