Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Centerra Gold Inc. (CGAU)

Company Dividend Discount ModelIndustry: GoldSector: Basic Materials

Valuation Snapshot

Stable Growth$11.70 - $16.82$14.20
Multi-Stage$12.97 - $14.19$13.57
Blended Fair Value$13.88
Current Price$10.40
Upside33.49%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.00%3.28%0.210.210.230.210.200.000.000.000.110.15
YoY Growth---3.11%-5.79%5.82%7.61%0.00%0.00%0.00%-100.00%-29.01%2.62%
Dividend Yield--3.24%3.59%3.49%2.17%2.23%0.00%0.00%0.00%1.87%3.18%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)338.72
(-) Cash Dividends Paid (M)41.60
(=) Cash Retained (M)297.11
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)67.7442.3425.40
Cash Retained (M)297.11297.11297.11
(-) Cash Required (M)-67.74-42.34-25.40
(=) Excess Retained (M)229.37254.77271.71
(/) Shares Outstanding (M)211.16211.16211.16
(=) Excess Retained per Share1.091.211.29
LTM Dividend per Share0.200.200.20
(+) Excess Retained per Share1.091.211.29
(=) Adjusted Dividend1.281.401.48
WACC / Discount Rate12.39%12.39%12.39%
Growth Rate1.28%2.28%3.28%
Fair Value$11.70$14.20$16.82
Upside / Downside12.47%36.52%61.73%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)338.72346.45354.36362.45370.73379.19390.57
Payout Ratio12.28%27.83%43.37%58.91%74.46%90.00%92.50%
Projected Dividends (M)41.6096.40153.68213.53276.03341.27361.27

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate12.39%12.39%12.39%
Growth Rate1.28%2.28%3.28%
Year 1 PV (M)84.9385.7786.61
Year 2 PV (M)119.29121.66124.05
Year 3 PV (M)146.02150.39154.85
Year 4 PV (M)166.31172.97179.84
Year 5 PV (M)181.15190.27199.76
PV of Terminal Value (M)2,041.322,144.102,250.98
Equity Value (M)2,739.022,865.172,996.08
Shares Outstanding (M)211.16211.16211.16
Fair Value$12.97$13.57$14.19
Upside / Downside24.72%30.47%36.43%

High-Yield Dividend Screener

« Prev Page 19 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
SIGISelective Insurance Group, Inc.1.77%$1.4822.19%
FUSBFirst US Bancshares, Inc.1.76%$0.2526.72%
RRyder System, Inc.1.76%$3.4128.29%
RGAReinsurance Group of America, Incorporated1.75%$3.5527.34%
TFG.ASTetragon Financial Group Limited1.75%$0.303.32%
WFCWells Fargo & Company1.75%$1.6725.46%
HCKTThe Hackett Group, Inc.1.74%$0.3485.97%
LEGLeggett & Platt, Incorporated1.74%$0.1911.94%
RPRXRoyalty Pharma plc1.74%$0.6749.36%
SFBCSound Financial Bancorp, Inc.1.74%$0.7637.96%
SXTSensient Technologies Corporation1.74%$1.6350.00%
MKTXMarketAxess Holdings Inc.1.73%$3.0952.31%
PRGPROG Holdings, Inc.1.73%$0.5112.57%
STELStellar Bancorp, Inc.1.73%$0.5326.88%
UFCSUnited Fire Group, Inc.1.73%$0.6214.63%
AMALAmalgamated Financial Corp.1.72%$0.5516.32%
BKThe Bank of New York Mellon Corporation1.72%$2.0127.06%
COWNCowen Inc.1.72%$0.6733.32%
DGDollar General Corporation1.72%$2.3540.66%
AMKRAmkor Technology, Inc.1.71%$0.7359.04%
DTFDTF Tax-Free Income 2028 Term Fund Inc.1.71%$0.2080.42%
ERIEErie Indemnity Company1.71%$4.7538.59%
FLXSFlexsteel Industries, Inc.1.71%$0.6817.01%
MTCHMatch Group, Inc.1.71%$0.5425.07%
LBRTLiberty Energy Inc.1.70%$0.3228.43%
OVBCOhio Valley Banc Corp.1.70%$0.6728.36%
WTFCWintrust Financial Corporation1.70%$2.4320.92%
BANFBancFirst Corporation1.69%$1.8025.72%
BDLFlanigan's Enterprises, Inc.1.69%$0.5021.50%
CDHAXCalvert International Responsible Idx A1.69%$0.6441.92%
CINRSisecam Resources LP1.69%$0.3419.21%
EXPOExponent, Inc.1.69%$1.1858.07%
GDGeneral Dynamics Corporation1.69%$5.8037.41%
HQIHireQuest, Inc.1.69%$0.1836.36%
OTFBlue Owl Technology Finance Corp.1.69%$0.249.20%
PHINPHINIA Inc.1.68%$1.0947.78%
PTRSPartners Bancorp1.68%$0.1213.62%
RNGRRanger Energy Services, Inc.1.67%$0.2434.90%
HQHAbrdn Healthcare Investors1.66%$0.316.95%
JILLJ.Jill, Inc.1.66%$0.2310.45%
PSH.ASPershing Square Holdings, Ltd.1.65%$0.856.48%
SKTTanger Inc.1.65%$0.5558.16%
USCBUSCB Financial Holdings, Inc.1.64%$0.3018.70%
BOTJBank of the James Financial Group, Inc.1.62%$0.3026.41%
RSReliance Steel & Aluminum Co.1.62%$4.7834.66%
SCIService Corporation International1.62%$1.2533.57%
SMLPSummit Midstream Partners, LP1.62%$0.596.02%
TKRThe Timken Company1.62%$1.4032.90%
TRINLTrinity Capital Inc. - 7.00% No1.62%$0.4120.50%
CARRCarrier Global Corporation1.61%$0.8618.56%