Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Qantas Airways Limited (QAN.AX)

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

Valuation Snapshot

Stable Growth$76.84 - $343.64$179.50
Multi-Stage$126.88 - $139.62$133.13
Blended Fair Value$156.32
Current Price$10.74
Upside1,355.45%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS4.15%51.21%0.160.000.000.000.000.130.230.150.160.00
YoY Growth--0.00%0.00%-100.00%0.00%-100.00%-43.80%45.78%-5.68%0.00%-100.00%
Dividend Yield--1.45%0.00%0.00%0.01%0.00%3.36%4.18%2.52%2.87%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)2,860.00
(-) Cash Dividends Paid (M)250.00
(=) Cash Retained (M)2,610.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)572.00357.50214.50
Cash Retained (M)2,610.002,610.002,610.00
(-) Cash Required (M)-572.00-357.50-214.50
(=) Excess Retained (M)2,038.002,252.502,395.50
(/) Shares Outstanding (M)1,607.001,607.001,607.00
(=) Excess Retained per Share1.271.401.49
LTM Dividend per Share0.160.160.16
(+) Excess Retained per Share1.271.401.49
(=) Adjusted Dividend1.421.561.65
WACC / Discount Rate4.27%4.27%4.27%
Growth Rate2.37%3.37%4.37%
Fair Value$76.84$179.50$343.64
Upside / Downside615.48%1,571.35%3,099.59%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)2,860.002,956.393,056.033,159.033,265.503,375.553,476.82
Payout Ratio8.74%24.99%41.24%57.50%73.75%90.00%92.50%
Projected Dividends (M)250.00738.891,260.451,816.332,408.253,038.003,216.06

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate4.27%4.27%4.27%
Growth Rate2.37%3.37%4.37%
Year 1 PV (M)701.80708.65715.51
Year 2 PV (M)1,137.071,159.401,181.94
Year 3 PV (M)1,556.281,602.331,649.29
Year 4 PV (M)1,959.862,037.572,117.57
Year 5 PV (M)2,348.242,465.202,586.77
PV of Terminal Value (M)196,191.19205,962.67216,119.67
Equity Value (M)203,894.44213,935.82224,370.73
Shares Outstanding (M)1,607.001,607.001,607.00
Fair Value$126.88$133.13$139.62
Upside / Downside1,081.37%1,139.55%1,200.01%

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%