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

Qantas Airways Limited (QAN.AX)

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

Valuation Snapshot

Stable Growth$30.47 - $61.73$42.55
Multi-Stage$36.85 - $40.45$38.61
Blended Fair Value$40.58
Current Price$10.74
Upside277.86%
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 Rate7.15%7.15%7.15%
Growth Rate2.37%3.37%4.37%
Fair Value$30.47$42.55$61.73
Upside / Downside183.72%296.18%474.80%

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 Rate7.15%7.15%7.15%
Growth Rate2.37%3.37%4.37%
Year 1 PV (M)682.89689.56696.23
Year 2 PV (M)1,076.641,097.781,119.12
Year 3 PV (M)1,433.871,476.301,519.56
Year 4 PV (M)1,757.071,826.731,898.45
Year 5 PV (M)2,048.552,150.582,256.63
PV of Terminal Value (M)52,211.5954,812.0457,515.08
Equity Value (M)59,210.6162,052.9965,005.08
Shares Outstanding (M)1,607.001,607.001,607.00
Fair Value$36.85$38.61$40.45
Upside / Downside243.07%259.54%276.64%

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%