Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

PJSC Aeroflot - Russian Airlines (AFLT.ME)

Company Dividend Discount ModelIndustry: Airlines, Airports & Air ServicesSector: Industrials

Valuation Snapshot

Stable Growth$167.60 - $243.95$204.56
Multi-Stage$359.55 - $396.95$377.87
Blended Fair Value$291.22
Current Price$66.33
Upside339.04%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-66.93%-41.63%0.000.030.010.000.130.843.704.800.010.02
YoY Growth---89.17%471.43%50.00%-97.30%-84.24%-77.40%-22.89%38,387.76%-44.32%-96.89%
Dividend Yield--0.00%0.06%0.02%0.01%0.20%1.22%3.79%3.09%0.01%0.03%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)90,125.00
(-) Cash Dividends Paid (M)118.00
(=) Cash Retained (M)90,007.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)18,025.0011,265.636,759.38
Cash Retained (M)90,007.0090,007.0090,007.00
(-) Cash Required (M)-18,025.00-11,265.63-6,759.38
(=) Excess Retained (M)71,982.0078,741.3883,247.63
(/) Shares Outstanding (M)3,928.003,928.003,928.00
(=) Excess Retained per Share18.3320.0521.19
LTM Dividend per Share0.030.030.03
(+) Excess Retained per Share18.3320.0521.19
(=) Adjusted Dividend18.3620.0821.22
WACC / Discount Rate7.10%7.10%7.10%
Growth Rate-3.47%-2.47%-1.47%
Fair Value$167.60$204.56$243.95
Upside / Downside152.67%208.39%267.78%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)90,125.0087,900.2485,730.4083,614.1381,550.1079,537.0181,923.12
Payout Ratio0.13%18.10%36.08%54.05%72.03%90.00%92.50%
Projected Dividends (M)118.0015,914.1130,930.2945,195.4258,737.4271,583.3175,778.89

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.10%7.10%7.10%
Growth Rate-3.47%-2.47%-1.47%
Year 1 PV (M)14,706.2614,858.6115,010.95
Year 2 PV (M)26,413.3626,963.4427,519.20
Year 3 PV (M)35,665.9536,785.9037,929.05
Year 4 PV (M)42,834.5444,637.2646,496.29
Year 5 PV (M)48,240.3950,791.3953,449.18
PV of Terminal Value (M)1,244,443.081,310,250.361,378,812.61
Equity Value (M)1,412,303.581,484,286.951,559,217.27
Shares Outstanding (M)3,928.003,928.003,928.00
Fair Value$359.55$377.87$396.95
Upside / Downside442.06%469.69%498.45%

High-Yield Dividend Screener

« Prev Page 2 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
0081.HKChina Overseas Grand Oceans Group Limited15.97%$0.3160.87%
QRF.BRQrf Comm. VA15.92%$1.6488.42%
INC-UN.TOIncome Financial Trust15.90%$1.4843.23%
QRI.AXQualitas Real Estate Income Fund15.90%$0.2594.00%
9172.KLFormosa Prosonic Industries Berhad15.89%$0.1872.55%
1099.HKSinopharm Group Co. Ltd.15.88%$3.1363.13%
XBBDC.MCBanco Bradesco S.A.15.82%$0.4623.31%
LPIN.JKPT Multi Prima Sejahtera Tbk15.59%$69.5396.86%
LFG.AXLiberty Financial Group Limited15.46%$0.6679.98%
ALPDX.PAPiscines Desjoyaux S.A.15.43%$2.0088.06%
2660.HKZengame Technology Holding Limited15.29%$0.3942.93%
CD3.AXCD Private Equity Fund III15.14%$0.1791.41%
PAGSPagSeguro Digital Ltd.15.12%$1.4619.46%
0912.HKSuga International Holdings Limited15.10%$0.1669.91%
RUI.PARubis15.03%$4.8772.73%
WAM.AXWAM Capital Limited15.01%$0.2767.95%
0113.HKDickson Concepts (International) Limited15.00%$0.8467.46%
0830.HKChina State Construction Development Holdings Limited14.96%$0.1834.59%
FFARM.ASForFarmers N.V.14.96%$0.6785.82%
BM.BKBangkok Sheet Metal Public Company Limited14.94%$0.1777.02%
DGS.TODividend Growth Split Corp.14.90%$1.1529.30%
6110.HKTopsports International Holdings Limited14.83%$0.4376.21%
GLB.AXGlobe International Limited14.83%$0.3872.14%
MOT.AXMetrics Income Opportunities Trust14.82%$0.2879.33%
CIQ-UN.TOCanadian High Income Equity Fund14.80%$1.0424.28%
BBVA.DEBanco Bilbao Vizcaya Argentaria, S.A.14.69%$0.6438.92%
601169.SSBank of Beijing Co., Ltd.14.63%$0.8064.51%
0184.HKKeck Seng Investments (Hong Kong) Limited14.62%$0.3123.90%
0881.HKZhongsheng Group Holdings Limited14.56%$1.7065.93%
6626.HKYuexiu Services Group Limited14.51%$0.3664.32%
ALNU.MEPJSC ALROSA-Nyurba14.51%$9,491.6654.89%
NONG.OLSpareBank 1 Nord-Norge14.36%$21.7372.60%
0640.HKInfinity Development Holdings Company Limited14.32%$0.3651.92%
2558.HKJinshang Bank Co., Ltd.14.28%$0.2031.14%
0270.HKGuangdong Investment Limited14.27%$0.9899.44%
0517.HKCOSCO SHIPPING International (Hong Kong) Co., Ltd.14.01%$0.8888.71%
2560.HKAnhui Conch Material Technology Co Ltd14.01%$0.2449.79%
WTCM.MEJoint Stock Company "World Trade Center Moscow"13.98%$1.9924.33%
6186.HKChina Feihe Limited13.94%$0.5681.20%
601186.SSChina Railway Construction Corporation Limited13.92%$1.0764.40%
CFEB.BRCompagnie d'Entreprises CFE S.A.13.92%$1.2171.32%
PMV.AXPremier Investments Limited13.92%$1.9251.67%
601229.SSBank of Shanghai Co., Ltd.13.82%$1.4093.74%
2120.HKWenzhou Kangning Hospital Co., Ltd.13.78%$1.3769.01%
DLNGDynagas LNG Partners LP13.72%$0.5131.08%
MXT.AXMetrics Master Income Trust13.71%$0.2785.17%
0085.HKChina Electronics Huada Technology Company Limited13.70%$0.1947.52%
0046.HKComputer And Technologies Holdings Limited13.69%$0.2285.50%
601328.SSBank of Communications Co., Ltd.13.66%$0.9992.22%
AKER.OLAker ASA13.66%$106.4372.10%