Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Barrick Gold Corporation (0ABX.L)

Company Dividend Discount ModelIndustry: GoldSector: Basic Materials

Valuation Snapshot

Stable Growth$15.24 - $23.44$19.06
Multi-Stage$16.63 - $18.17$17.39
Blended Fair Value$18.22
Current Price$19.41
Upside-6.13%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS4.42%11.61%0.400.410.630.360.330.320.070.070.050.09
YoY Growth---2.36%-35.06%74.68%9.12%2.70%348.59%0.00%45.35%-46.25%-31.03%
Dividend Yield--2.07%2.42%3.41%1.48%1.67%1.76%0.54%0.57%0.26%0.68%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)2,764.00
(-) Cash Dividends Paid (M)688.00
(=) Cash Retained (M)2,076.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)552.80345.50207.30
Cash Retained (M)2,076.002,076.002,076.00
(-) Cash Required (M)-552.80-345.50-207.30
(=) Excess Retained (M)1,523.201,730.501,868.70
(/) Shares Outstanding (M)1,736.131,736.131,736.13
(=) Excess Retained per Share0.881.001.08
LTM Dividend per Share0.400.400.40
(+) Excess Retained per Share0.881.001.08
(=) Adjusted Dividend1.271.391.47
WACC / Discount Rate10.98%10.98%10.98%
Growth Rate2.42%3.42%4.42%
Fair Value$15.24$19.06$23.44
Upside / Downside-21.49%-1.82%20.77%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)2,764.002,858.432,956.103,057.093,161.543,269.563,367.65
Payout Ratio24.89%37.91%50.93%63.96%76.98%90.00%92.50%
Projected Dividends (M)688.001,083.721,505.681,955.212,433.702,942.603,115.07

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate10.98%10.98%10.98%
Growth Rate2.42%3.42%4.42%
Year 1 PV (M)967.09976.53985.98
Year 2 PV (M)1,199.041,222.561,246.32
Year 3 PV (M)1,389.451,430.541,472.44
Year 4 PV (M)1,543.351,604.511,667.48
Year 5 PV (M)1,665.241,748.141,834.31
PV of Terminal Value (M)22,100.5423,200.7724,344.39
Equity Value (M)28,864.7030,183.0731,550.92
Shares Outstanding (M)1,736.131,736.131,736.13
Fair Value$16.63$17.39$18.17
Upside / Downside-14.34%-10.43%-6.37%

High-Yield Dividend Screener

« Prev Page 29 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
SUSuncor Energy Inc.5.07%$2.3153.29%
023410.KQEugene Corporation5.06%$183.4563.50%
7537.TMarubun Corporation5.06%$65.8855.36%
GLJ.DEGrenke AG5.06%$0.7954.91%
KZOS.MEKazan Public Joint Stock Company Organichesky sintez5.06%$3.3620.60%
LTLS.JKPT Lautan Luas Tbk5.06%$43.7440.34%
MDS-UN.TOHealthcare Special Opportunities Fund5.06%$0.5664.99%
PUUILO.HEPuuilo Oyj5.06%$0.6382.63%
VCI.VVitreous Glass Inc.5.06%$0.3791.09%
051600.KSKEPCO Plant Service & Engineering Co.,Ltd.5.05%$2,469.0084.53%
BLXBanco Latinoamericano de Comercio Exterior, S. A.5.05%$2.2137.06%
TLI.BKThai Life Insurance Public Company Limited5.05%$0.5047.29%
031330.KQSAMT Co., Ltd.5.04%$200.0045.01%
DCR.WADecora S.A.5.04%$3.7855.77%
PST.MIPoste Italiane S.p.A.5.04%$1.0965.05%
RDX.AXRedox Limited5.04%$0.1554.66%
UPOIC.BKUnited Palm Oil Industry Public Company Limited5.04%$0.3361.35%
WKL.ASWolters Kluwer N.V.5.04%$4.4348.01%
000600.SZJointo Energy Investment Co., Ltd. Hebei5.03%$0.4345.84%
0QNN.LBurckhardt Compression Holding AG5.03%$27.4847.49%
002233.SZGuangdong Tapai Group Co., Ltd.5.02%$0.4570.96%
9308.TInui Global Logistics Co., Ltd.5.02%$68.9239.29%
FFI.AXFFI Holdings Limited5.02%$0.2431.68%
SJWD.BKSCGJWD Logistics Public Company Limited5.02%$0.3762.75%
007590.KSDONGBANG AGRO Corporation5.01%$300.1154.47%
0151.HKWant Want China Holdings Limited5.01%$0.2363.82%
2971.TEscon Japan REIT Investment Corporation5.01%$6,447.9060.16%
BBL-R.BKBangkok Bank Public Company Limited5.01%$8.5034.27%
DIC.AEDubai Investments PJSC5.01%$0.1858.95%
006390.KSHanil Hyundai Cement Co., Ltd5.00%$900.0433.14%
600998.SSJointown Pharmaceutical Group Co., Ltd5.00%$0.2646.36%
7020.SREtihad Etisalat Company5.00%$3.3172.99%
KA8.DEKlassik Radio AG5.00%$0.1595.39%
ORDS.QAOoredoo Q.P.S.C.4.99%$0.6557.81%
002616.SZGuangdong Chant Group Inc.4.98%$0.2771.11%
039130.KSHanatour Service Inc.4.98%$2,419.0255.18%
1264.TWOTehmag Foods Corporation4.98%$13.9967.27%
1295.KLPublic Bank Berhad4.98%$0.2260.48%
AW-UN.TOA&W Revenue Royalties Income Fund4.98%$1.8492.91%
WPK.TOWinpak Ltd.4.98%$2.2699.45%
000776.SZGF Securities Co., Ltd.4.97%$1.0960.30%
5236.KLMatrix Concepts Holdings Berhad4.97%$0.0756.54%
601298.SSQingdao Port International Co., Ltd.4.97%$0.4149.05%
7133.KLUnited U-LI Corporation Berhad4.97%$0.0846.08%
9925.TWTaiwan Shin Kong Security Co., Ltd.4.97%$2.0281.40%
034590.KSIncheon City Gas Co., Ltd.4.96%$1,251.1528.53%
0QP4.ILGeorg Fischer AG4.96%$2.6644.86%
4163.SRAl-Dawaa Medical Services Company4.96%$2.5157.67%
9163.TNareru Group Inc.4.96%$114.0343.61%
CPFE3.SACPFL Energia S.A.4.96%$2.6656.33%