Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Mode

Ticker

Industry

Sector

Naspers Limited (NPN.JO)

Company Dividend Discount ModelIndustry: Internet Content & InformationSector: Communication Services

Valuation Snapshot

Stable Growth$23.86 - $41.23$31.33
Multi-Stage$22.80 - $24.96$23.86
Blended Fair Value$27.59
Current Price$71.93
Upside-61.64%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS4.62%5.60%0.060.040.040.050.050.050.040.040.040.03
YoY Growth--31.66%4.19%-19.75%9.17%4.31%5.03%7.57%13.50%16.43%-7.89%
Dividend Yield--0.12%0.13%0.12%0.23%0.10%0.16%0.14%0.13%0.16%0.17%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)8,097.00
(-) Cash Dividends Paid (M)461.00
(=) Cash Retained (M)7,636.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)1,619.401,012.13607.28
Cash Retained (M)7,636.007,636.007,636.00
(-) Cash Required (M)-1,619.40-1,012.13-607.28
(=) Excess Retained (M)6,016.606,623.887,028.73
(/) Shares Outstanding (M)4,470.184,470.184,470.18
(=) Excess Retained per Share1.351.481.57
LTM Dividend per Share0.100.100.10
(+) Excess Retained per Share1.351.481.57
(=) Adjusted Dividend1.451.581.68
WACC / Discount Rate9.89%9.89%9.89%
Growth Rate3.60%4.60%5.60%
Fair Value$23.86$31.33$41.23
Upside / Downside-66.83%-56.44%-42.68%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)8,097.008,469.108,858.319,265.409,691.2010,136.5710,440.67
Payout Ratio5.69%22.55%39.42%56.28%73.14%90.00%92.50%
Projected Dividends (M)461.001,910.193,491.605,214.337,088.029,122.919,657.62

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.89%9.89%9.89%
Growth Rate3.60%4.60%5.60%
Year 1 PV (M)1,721.701,738.321,754.94
Year 2 PV (M)2,836.542,891.572,947.12
Year 3 PV (M)3,818.083,929.724,043.51
Year 4 PV (M)4,677.944,861.195,049.78
Year 5 PV (M)5,426.825,693.855,971.29
PV of Terminal Value (M)83,418.9787,523.6491,788.32
Equity Value (M)101,900.06106,638.29111,554.96
Shares Outstanding (M)4,470.184,470.184,470.18
Fair Value$22.80$23.86$24.96
Upside / Downside-68.31%-66.84%-65.31%

High-Yield Dividend Screener

« Prev Page 17 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
SAHSonic Automotive, Inc.2.13%$1.3135.28%
AIG-PAAmerican International Group, Inc.2.12%$1.6930.01%
LANCLancaster Colony Corporation2.11%$3.8261.80%
TDACTranslational Development Acquisition Corp.2.10%$0.2279.86%
FASTFastenal Company2.09%$0.8579.50%
FDUSFidus Investment Corporation2.09%$0.4117.86%
IBOCInternational Bancshares Corporation2.09%$1.4020.70%
SMRSXALPS/Smith Short Duration Bond Investor2.09%$0.2298.81%
SSSSSuRo Capital Corp.2.09%$0.208.46%
MLRMiller Industries, Inc.2.08%$0.7830.00%
OACCOaktree Acquisition Corp. III Life Sciences2.08%$0.2261.74%
FCCOFirst Community Corporation2.07%$0.6025.08%
GNTXGentex Corporation2.07%$0.4928.42%
OACCUOaktree Acquisition Corp. III Life Sciences Unit2.07%$0.2261.74%
DLBDolby Laboratories, Inc.2.06%$1.3149.64%
APOGApogee Enterprises, Inc.2.05%$0.7737.24%
CAKEThe Cheesecake Factory Incorporated2.05%$1.0832.74%
EWBCEast West Bancorp, Inc.2.05%$2.3625.97%
ALFCenturion Acquisition Corp.2.04%$0.2251.38%
ATOAtmos Energy Corporation2.04%$3.4546.19%
OVLYOak Valley Bancorp2.04%$0.6129.73%
0HYE.LCincinnati Financial Corporation2.03%$3.2824.36%
AOSA. O. Smith Corporation2.03%$1.3936.68%
ACTEnact Holdings, Inc.2.02%$0.8018.03%
ARKOArko Corp.2.02%$0.0955.86%
KFYKorn Ferry2.02%$1.3426.97%
0H68.LAflac Incorporated2.01%$2.2028.14%
LENLennar Corporation2.01%$2.1025.46%
AVYAvery Dennison Corporation2.00%$3.6641.17%
RHLDResolute Holdings Management, Inc.2.00%$3.7422.61%
ALFUUCenturion Acquisition Corp. Unit1.99%$0.2251.38%
GNTYGuaranty Bancshares, Inc.1.99%$0.9730.69%
NCNACCO Industries, Inc.1.99%$0.9524.54%
QCOMQUALCOMM Incorporated1.99%$3.4468.67%
THGThe Hanover Insurance Group, Inc.1.98%$3.5520.46%
CNMDCONMED Corporation1.97%$0.8038.60%
FBINFortune Brands Innovations, Inc.1.97%$1.0036.69%
FEIMFrequency Electronics, Inc.1.97%$1.0046.25%
RPMRPM International Inc.1.97%$2.0437.93%
BNJBrookfield Finance Inc. 4.50% P1.96%$0.3070.51%
MTGMGIC Investment Corporation1.96%$0.5717.51%
CCSCentury Communities, Inc.1.95%$1.1516.06%
0K6F.LNetApp, Inc.1.94%$2.0735.51%
BLKBlackRock, Inc.1.94%$21.0053.94%
FNB-PEF.N.B. Corporation1.94%$0.4834.55%
0L4F.LSealed Air Corporation1.93%$0.8030.13%
AEOAmerican Eagle Outfitters, Inc.1.93%$0.5142.14%
SLGNSilgan Holdings Inc.1.93%$0.8026.98%
FSFGFirst Savings Financial Group, Inc.1.92%$0.6123.93%
GENGen Digital Inc.1.92%$0.5054.91%