Definitive Analysis
Definitive Analysis

Financial Statements

Analysis Mode

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$62.69 - $69.15$65.85
Blended Fair Value$46.88
Current Price$70.99
Upside-33.97%
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%-54.03%

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)8,322.718,411.058,499.39
Year 2 PV (M)8,066.498,238.648,412.61
Year 3 PV (M)7,755.548,005.138,260.02
Year 4 PV (M)7,406.267,725.758,055.48
Year 5 PV (M)7,031.967,413.167,810.73
PV of Terminal Value (M)198,076.50208,814.40220,013.02
Equity Value (M)236,659.45248,608.14261,051.24
Shares Outstanding (M)3,775.193,775.193,775.19
Fair Value$62.69$65.85$69.15
Upside / Downside-11.69%-7.24%-2.59%

High-Yield Dividend Screener

« Prev Page 4 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
EG7.IRFBD Holdings plc12.49%$1.9761.47%
WILCG. Willi-Food International Ltd.12.48%$3.5852.70%
9908.HKJiaXing Gas Group Co., Ltd.12.44%$1.0240.94%
MPMX.JKPT Mitra Pinasthika Mustika Tbk12.44%$120.0095.84%
0QL5.LCarlo Gavazzi Holding AG12.42%$20.0062.49%
GOZ.AXGrowthpoint Properties Australia12.40%$0.3016.37%
1999.HKMan Wah Holdings Limited12.39%$0.5757.62%
1285.HKJiashili Group Limited12.38%$0.1455.24%
600015.SSHua Xia Bank Co., Limited12.36%$0.8549.77%
BNP.DEBNP Paribas S.A.12.28%$10.0751.11%
0836.HKChina Resources Power Holdings Company Limited12.20%$2.1541.97%
BIS.AXBisalloy Steel Group Limited12.19%$0.5981.88%
KBS.BKKhonburi Sugar Public Company Limited12.17%$0.7056.34%
9300.SRAlwaha REIT Fund12.14%$1.1871.67%
2005.HKSSY Group Limited12.13%$0.3550.50%
BGI-UN.TOBrookfield Global Infrastructure Securities Income Fund12.09%$0.9646.13%
2003.HKVCREDIT Holdings Limited12.07%$0.3218.47%
1713.HKSichuan Energy Investment Development Co., Ltd.12.02%$0.2941.35%
NSI.ASNSI N.V.12.02%$2.3330.60%
RIO1.DERio Tinto Group12.02%$8.2864.54%
IGL.AXIVE Group Limited12.01%$0.3574.81%
0G5B.LSto SE & Co. KGaA12.00%$14.6483.41%
CDU.LSConduril - Engenharia, S.A.12.00%$1.8069.00%
2156.HKC&D Property Management Group Co. Limited11.98%$0.3354.74%
0057.HKChen Hsong Holdings Limited11.94%$0.1945.38%
BBSE3.SABB Seguridade Participações S.A.11.93%$4.2691.94%
SWUT.VISW Umwelttechnik Stoiser & Wolschner AG11.93%$3.7034.18%
0Q76.LCBo Territoria S.A.11.92%$0.4461.80%
ALCOF.PACofidur S.A.11.92%$34.8038.87%
0239.HKPak Fah Yeow International Limited11.87%$0.2852.60%
2356.HKDah Sing Banking Group Limited11.87%$1.2941.19%
3311.HKChina State Construction International Holdings Limited11.87%$1.1029.31%
ENGI.PAEngie S.A.11.87%$2.7376.93%
SENA.BKSena Development Public Company Limited11.86%$0.2074.93%
4348.SRAlkhabeer REIT Fund11.85%$0.6698.08%
AWZ.SIMulti-Chem Limited11.83%$0.4160.70%
0331.HKFSE Lifestyle Services Limited11.81%$0.6731.73%
SUL.AXSuper Retail Group Limited11.78%$1.8791.92%
2877.HKChina Shineway Pharmaceutical Group Limited11.77%$1.0139.47%
DSWLDeswell Industries, Inc.11.77%$0.4027.95%
0855.HKChina Water Affairs Group Limited11.75%$0.6256.78%
0659.HKCTF Services Limited11.70%$0.8876.18%
DRA.AXDRA Global Limited11.69%$0.2158.65%
GWA.AXGWA Group Limited11.68%$0.2995.40%
0968.HKXinyi Solar Holdings Limited11.67%$0.3670.18%
ENI-UN.TOEnergy Income Fund11.66%$0.2356.38%
TCF.AX360 Capital Mortgage REIT11.66%$0.6776.18%
3316.HKBinjiang Service Group Co. Ltd.11.65%$2.7669.09%
CC3.SIStarHub Ltd11.65%$0.1381.69%
TFG-R.BKThaifoods Group Public Company Limited11.65%$0.5242.58%