Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Mode

Company Industry Sector

Ticker

Industry

Sector

Exxaro Resources Limited (EXX.JO)

Company Dividend Discount ModelIndustry: CoalSector: Energy

Valuation Snapshot

Stable Growth$1,259.13 - $2,547.82$1,757.28
Multi-Stage$986.88 - $1,074.85$1,030.08
Blended Fair Value$1,393.68
Current Price$146.92
Upside848.60%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-0.24%10.83%23.7822.7936.9552.4816.6124.061.029.222.594.07
YoY Growth--4.34%-38.31%-29.61%215.95%-30.97%2,253.04%-88.91%256.32%-36.48%-52.12%
Dividend Yield--15.06%11.15%17.00%34.33%11.96%18.35%0.74%5.69%2.89%9.25%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)17,250.00
(-) Cash Dividends Paid (M)9,862.00
(=) Cash Retained (M)7,388.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)3,450.002,156.251,293.75
Cash Retained (M)7,388.007,388.007,388.00
(-) Cash Required (M)-3,450.00-2,156.25-1,293.75
(=) Excess Retained (M)3,938.005,231.756,094.25
(/) Shares Outstanding (M)241.52241.52241.52
(=) Excess Retained per Share16.3121.6625.23
LTM Dividend per Share40.8340.8340.83
(+) Excess Retained per Share16.3121.6625.23
(=) Adjusted Dividend57.1462.5066.07
WACC / Discount Rate10.29%10.29%10.29%
Growth Rate5.50%6.50%7.50%
Fair Value$1,259.13$1,757.28$2,547.82
Upside / Downside757.02%1,096.08%1,634.15%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)17,250.0018,371.2519,565.3820,837.1322,191.5423,633.9924,343.01
Payout Ratio57.17%63.74%70.30%76.87%83.43%90.00%92.50%
Projected Dividends (M)9,862.0011,709.2513,754.9716,017.1718,515.3421,270.6022,517.29

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate10.29%10.29%10.29%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)10,517.3310,617.0210,716.71
Year 2 PV (M)11,097.1811,308.5511,521.91
Year 3 PV (M)11,606.8611,940.0612,279.56
Year 4 PV (M)12,051.3912,514.8512,991.56
Year 5 PV (M)12,435.4513,036.0913,659.71
PV of Terminal Value (M)180,641.14189,366.17198,425.13
Equity Value (M)238,349.35248,782.73259,594.58
Shares Outstanding (M)241.52241.52241.52
Fair Value$986.88$1,030.08$1,074.85
Upside / Downside571.71%601.12%631.59%

High-Yield Dividend Screener

« Prev Page 23 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
HUBBHubbell Incorporated1.14%$5.2632.54%
MATXMatson, Inc.1.14%$1.4210.47%
SNXTD SYNNEX Corporation1.14%$1.7418.66%
ARMKAramark1.13%$0.4233.95%
CVLGCovenant Logistics Group, Inc.1.13%$0.2521.30%
EQTEQT Corporation1.13%$0.6121.38%
WHDCactus, Inc.1.13%$0.5321.20%
CFBKCF Bankshares Inc.1.12%$0.2810.89%
LIILennox International Inc.1.12%$5.5923.57%
ROLRollins, Inc.1.12%$0.6661.92%
FELEFranklin Electric Co., Inc.1.11%$1.0734.36%
GOLFAcushnet Holdings Corp.1.11%$0.9124.93%
KOPKoppers Holdings Inc.1.11%$0.3037.27%
MWAMueller Water Products, Inc.1.11%$0.2721.86%
RSGRepublic Services, Inc.1.11%$2.3334.47%
0HOU.LBorgWarner Inc.1.10%$0.5080.60%
0K3H.LMotorola Solutions, Inc.1.10%$4.2033.55%
FBKFB Financial Corporation1.10%$0.6232.29%
AGCOAGCO Corporation1.09%$1.1623.05%
VREVeris Residential, Inc.1.09%$0.1626.28%
ALSNAllison Transmission Holdings, Inc.1.08%$1.0712.88%
CSVCarriage Services, Inc.1.08%$0.4514.21%
LFUSLittelfuse, Inc.1.08%$2.8359.57%
OSBCOld Second Bancorp, Inc.1.08%$0.2115.92%
TPXTempur Sealy International, Inc.1.08%$0.6242.01%
WSCWillScot Holdings Corporation1.08%$0.2117.16%
BVHBluegreen Vacations Holding Corporation1.07%$0.8018.69%
HNNAZHennessy Advisors, Inc. 4.875% Notes due 20261.07%$0.2721.11%
HTBHomeTrust Bancshares, Inc.1.07%$0.4612.57%
ZBHZimmer Biomet Holdings, Inc.1.07%$0.9623.70%
DOVDover Corporation1.05%$2.0612.63%
NDAQNasdaq, Inc.1.05%$1.0136.06%
0H9N.LAecom1.04%$1.0023.78%
BODYThe Beachbody Company, Inc.1.04%$0.101.61%
LYTSLSI Industries Inc.1.04%$0.1924.09%
UNTYUnity Bancorp, Inc.1.04%$0.5310.03%
CTVACorteva, Inc.1.03%$0.7029.41%
TJXThe TJX Companies, Inc.1.03%$1.5935.03%
ABCBAmeris Bancorp1.02%$0.7613.03%
CRAICRA International, Inc.1.02%$2.0523.94%
CTA-PBE. I. du Pont de Nemours and Company1.02%$0.7029.41%
FNWDFinward Bancorp1.02%$0.3633.06%
HSIIHeidrick & Struggles International, Inc.1.02%$0.6034.74%
LNGCheniere Energy, Inc.1.02%$2.0211.09%
0HTG.LCardinal Health, Inc.1.01%$2.0731.03%
0I4X.LCrown Holdings, Inc.1.01%$1.0312.58%
CMCCommercial Metals Company1.01%$0.7296.19%
TRTootsie Roll Industries, Inc.1.01%$0.3627.67%
KNXKnight-Swift Transportation Holdings Inc.1.00%$0.5259.68%
PNFPPinnacle Financial Partners, Inc.1.00%$0.9611.84%