Definitive Analysis
Definitive Analysis

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Full Access

See Pricing Start Trial

Scentre Group (SCG.AX)

Company Dividend Discount ModelIndustry: REIT - RetailSector: Real Estate

Valuation Snapshot

Stable Growth$3.23 - $4.96$4.04
Multi-Stage$7.10 - $7.80$7.44
Blended Fair Value$5.74
Current Price$3.56
Upside61.27%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-6.49%-1.15%0.160.160.150.140.110.230.230.220.220.21
YoY Growth---0.79%11.88%5.35%22.81%-50.21%0.87%1.84%1.87%2.28%16.43%
Dividend Yield--4.75%5.47%5.09%4.41%4.08%5.95%5.79%5.30%4.69%5.08%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,857.50
(-) Cash Dividends Paid (M)1,691.50
(=) Cash Retained (M)166.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)371.50232.19139.31
Cash Retained (M)166.00166.00166.00
(-) Cash Required (M)-371.50-232.19-139.31
(=) Excess Retained (M)-205.50-66.1926.69
(/) Shares Outstanding (M)5,213.205,213.205,213.20
(=) Excess Retained per Share-0.04-0.010.01
LTM Dividend per Share0.320.320.32
(+) Excess Retained per Share-0.04-0.010.01
(=) Adjusted Dividend0.290.310.33
WACC / Discount Rate6.81%6.81%6.81%
Growth Rate-1.84%-0.84%0.16%
Fair Value$3.23$4.04$4.96
Upside / Downside-9.16%13.49%39.41%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,857.501,841.851,826.341,810.961,795.711,780.581,834.00
Payout Ratio91.06%90.85%90.64%90.43%90.21%90.00%92.50%
Projected Dividends (M)1,691.501,673.341,655.361,637.571,619.951,602.521,696.45

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.81%6.81%6.81%
Growth Rate-1.84%-0.84%0.16%
Year 1 PV (M)1,550.861,566.661,582.46
Year 2 PV (M)1,421.901,451.021,480.44
Year 3 PV (M)1,303.661,343.921,384.99
Year 4 PV (M)1,195.251,244.711,295.68
Year 5 PV (M)1,095.851,152.821,212.13
PV of Terminal Value (M)30,454.2832,037.5033,685.90
Equity Value (M)37,021.8138,796.6340,641.60
Shares Outstanding (M)5,213.205,213.205,213.20
Fair Value$7.10$7.44$7.80
Upside / Downside99.48%109.05%118.99%

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%