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

Gold Road Resources Limited (GOR.AX)

Company Dividend Discount ModelIndustry: GoldSector: Basic Materials

Valuation Snapshot

Stable Growth$3.68 - $6.24$4.79
Multi-Stage$2.90 - $3.17$3.03
Blended Fair Value$3.91
Current Price$3.27
Upside19.64%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720172016
DPS0.00%0.00%0.010.010.010.020.000.000.000.000.000.00
YoY Growth---13.45%22.30%-25.28%0.00%0.00%0.00%0.00%0.00%0.00%0.00%
Dividend Yield--0.60%0.73%0.69%1.00%0.00%0.00%0.00%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)309.65
(-) Cash Dividends Paid (M)37.52
(=) Cash Retained (M)272.14
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)61.9338.7123.22
Cash Retained (M)272.14272.14272.14
(-) Cash Required (M)-61.93-38.71-23.22
(=) Excess Retained (M)210.20233.43248.91
(/) Shares Outstanding (M)1,087.011,087.011,087.01
(=) Excess Retained per Share0.190.210.23
LTM Dividend per Share0.030.030.03
(+) Excess Retained per Share0.190.210.23
(=) Adjusted Dividend0.230.250.26
WACC / Discount Rate12.04%12.04%12.04%
Growth Rate5.50%6.50%7.50%
Fair Value$3.68$4.79$6.24
Upside / Downside12.43%46.54%90.81%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)309.65329.78351.22374.05398.36424.25436.98
Payout Ratio12.12%27.69%43.27%58.85%74.42%90.00%92.50%
Projected Dividends (M)37.5291.33151.97220.11296.47381.83404.21

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate12.04%12.04%12.04%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)80.7581.5182.28
Year 2 PV (M)118.80121.06123.35
Year 3 PV (M)152.14156.50160.95
Year 4 PV (M)181.18188.14195.31
Year 5 PV (M)206.31216.27226.62
PV of Terminal Value (M)2,415.982,532.672,653.83
Equity Value (M)3,155.153,296.173,442.34
Shares Outstanding (M)1,087.011,087.011,087.01
Fair Value$2.90$3.03$3.17
Upside / Downside-11.24%-7.27%-3.16%

High-Yield Dividend Screener

« Prev Page 30 of 30
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
LZOEXLazard Emerging Markets Equity Portfolio0.09%$0.0236.87%
PWRQuanta Services, Inc.0.09%$0.395.78%
AAMIAcadian Asset Management0.08%$0.041.59%
PDLBPonce Financial Group, Inc.0.08%$0.011.31%
VRTVertiv Holdings Co0.08%$0.155.48%
0J46.LHEICO Corporation0.07%$0.234.98%
0JYM.LMarkel Corporation0.07%$1.410.87%
CHCIComstock Holding Companies, Inc.0.06%$0.010.56%
MTVCMotive Capital Corp II0.06%$0.012.21%
ENJEntergy New Orleans, LLC First Mortgage Bonds, 5.0% Series due December 1, 20520.05%$0.010.31%
ENOEntergy New Orleans, LLC First Mortgage Bonds, 5.50% Series due April 1, 20660.05%$0.010.31%
AJRDAerojet Rocketdyne Holdings, Inc.0.04%$0.022.70%
ERESEast Resources Acquisition Company0.04%$0.001.55%
NBNNortheast Bank0.04%$0.040.38%
ARHSArhaus, Inc.0.03%$0.000.61%
BSIGBrightSphere Investment Group Inc.0.03%$0.010.34%
EWCZEuropean Wax Center, Inc.0.03%$0.000.37%
WIREEncore Wire Corporation0.03%$0.080.42%
ACFNAcorn Energy, Inc.0.02%$0.000.09%
ACMRACM Research, Inc.0.02%$0.010.62%
CFBCrossFirst Bankshares, Inc.0.02%$0.000.21%
FDSBFifth District Savings Bank0.02%$0.000.35%
GRDNGuardian Pharmacy Services, Inc.0.02%$0.000.75%
NVDANVIDIA Corporation0.02%$0.040.98%
AMGAffiliated Managers Group, Inc.0.01%$0.040.23%
BSX-PABoston Scientific Corporation0.01%$0.020.82%
FIGRFigure Technology Solutions, Inc. Class A Common Stock0.01%$0.002.22%
GNRCGenerac Holdings Inc.0.01%$0.010.18%
LAURLaureate Education, Inc.0.01%$0.000.22%
PLNTPlanet Fitness, Inc.0.01%$0.010.57%
SUMSummit Materials, Inc.0.01%$0.000.32%
BEBloom Energy Corporation0.00%$0.006.20%
BJRIBJ's Restaurants, Inc.0.00%$0.000.01%
CXWCoreCivic, Inc.0.00%$0.000.04%
INFAInformatica Inc.0.00%$0.000.10%
MMMBMamaMancini's Holdings, Inc.0.00%$0.000.04%
PMOPutnam Municipal Opportunities Trust0.00%$0.000.05%
SENEASeneca Foods Corporation0.00%$0.000.04%
SLCAU.S. Silica Holdings, Inc.0.00%$0.000.02%
UNITUniti Group Inc.0.00%$0.000.00%