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

Shell plc (L3H.F)

Company Dividend Discount ModelIndustry: Oil & Gas IntegratedSector: Energy

Valuation Snapshot

Stable Growth$23.23 - $32.63$27.90
Multi-Stage$62.67 - $69.13$65.83
Blended Fair Value$46.87
Current Price$70.99
Upside-33.98%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-10.62%-0.85%2.302.221.961.661.974.034.152.882.562.48
YoY Growth--3.28%13.34%18.42%-15.77%-51.15%-3.04%44.11%12.40%3.28%-0.78%
Dividend Yield--3.12%3.21%3.41%3.02%5.02%11.63%6.55%4.54%4.87%5.10%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)14,599.04
(-) Cash Dividends Paid (M)8,504.10
(=) Cash Retained (M)6,094.93
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)2,919.811,824.881,094.93
Cash Retained (M)6,094.936,094.936,094.93
(-) Cash Required (M)-2,919.81-1,824.88-1,094.93
(=) Excess Retained (M)3,175.134,270.055,000.01
(/) Shares Outstanding (M)3,775.193,775.193,775.19
(=) Excess Retained per Share0.841.131.32
LTM Dividend per Share2.252.252.25
(+) Excess Retained per Share0.841.131.32
(=) Adjusted Dividend3.093.383.58
WACC / Discount Rate6.76%6.76%6.76%
Growth Rate-5.79%-4.79%-3.79%
Fair Value$23.23$27.90$32.63
Upside / Downside-67.28%-60.70%-54.04%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)14,599.0413,899.9413,234.3112,600.5711,997.1711,422.6611,765.34
Payout Ratio58.25%64.60%70.95%77.30%83.65%90.00%92.50%
Projected Dividends (M)8,504.108,979.489,389.849,740.2910,035.6610,280.3910,882.94

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.76%6.76%6.76%
Growth Rate-5.79%-4.79%-3.79%
Year 1 PV (M)8,322.628,410.968,499.30
Year 2 PV (M)8,066.328,238.478,412.44
Year 3 PV (M)7,755.308,004.898,259.77
Year 4 PV (M)7,405.967,725.448,055.15
Year 5 PV (M)7,031.607,412.797,810.33
PV of Terminal Value (M)198,009.27208,743.53219,938.34
Equity Value (M)236,591.08248,536.08260,975.34
Shares Outstanding (M)3,775.193,775.193,775.19
Fair Value$62.67$65.83$69.13
Upside / Downside-11.72%-7.26%-2.62%

High-Yield Dividend Screener

« Prev Page 29 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
BTBTBit Digital, Inc.0.25%$0.011.17%
PVHPVH Corp.0.25%$0.172.41%
AELAmerican Equity Investment Life Holding Company0.24%$0.142.19%
CRSCarpenter Technology Corporation0.24%$0.809.74%
LLoews Corporation0.24%$0.253.58%
PRIMPrimoris Services Corporation0.23%$0.305.83%
TERTeradyne, Inc.0.23%$0.4817.39%
FOCSFocus Financial Partners Inc.0.22%$0.1219.23%
QCRHQCR Holdings, Inc.0.22%$0.182.50%
RMAXRE/MAX Holdings, Inc.0.22%$0.022.70%
VSECVSE Corporation0.22%$0.4030.98%
0J5I.LHilton Worldwide Holdings Inc.0.21%$0.608.71%
PRVAXVirginia Tax Free Bond Fund0.21%$0.0289.04%
ACAArcosa, Inc.0.19%$0.206.66%
HWMHowmet Aerospace Inc.0.19%$0.4011.24%
USLMUnited States Lime & Minerals, Inc.0.19%$0.235.04%
AEISAdvanced Energy Industries, Inc.0.18%$0.4010.65%
BELFABel Fuse Inc.0.18%$0.285.31%
TILEInterface, Inc.0.18%$0.052.63%
0K05.LMedifast, Inc.0.17%$0.0278.63%
AYIAcuity Brands, Inc.0.17%$0.655.19%
BDCBelden Inc.0.17%$0.203.53%
FIXComfort Systems USA, Inc.0.17%$1.707.18%
KNSLKinsale Capital Group, Inc.0.17%$0.663.24%
STCNSteel Connect, Inc.0.17%$0.021.98%
VVIViad Corp0.17%$0.070.54%
ALNTAllient Inc.0.16%$0.097.91%
CLSKCleanSpark, Inc.0.16%$0.021.41%
EMEEMCOR Group, Inc.0.16%$1.014.01%
ESEESCO Technologies Inc.0.16%$0.322.76%
CWCurtiss-Wright Corporation0.15%$0.877.08%
MUMicron Technology, Inc.0.15%$0.466.11%
SPCMUSound Point Acquisition Corp I, Ltd0.15%$0.021.33%
ENSGThe Ensign Group, Inc.0.14%$0.244.34%
JBLJabil Inc.0.14%$0.335.48%
PFIEProfire Energy, Inc.0.14%$0.001.99%
0R0A.LHecla Mining Company0.13%$0.025.24%
GNWGenworth Financial, Inc.0.13%$0.012.27%
ONITOnity Group Inc.0.13%$0.061.46%
0A7O.LMicroStrategy Incorporated0.12%$0.190.73%
0KGS.LPegasystems Inc.0.12%$0.074.63%
PRTAXT. Rowe Price Tax-Free Income Fd0.12%$0.0189.04%
WDCWestern Digital Corporation0.12%$0.223.25%
GEVGE Vernova Inc.0.11%$0.7512.15%
MPLF.LMarble Point Loan Financing Limited0.11%$0.0792.98%
EPACEnerpac Tool Group Corp.0.10%$0.042.34%
GRBKGreen Brick Partners, Inc.0.10%$0.070.85%
IRIngersoll Rand Inc.0.10%$0.085.89%
RALRalliant Corp.0.10%$0.052.75%
TXTTextron Inc.0.10%$0.081.79%