Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Vodacom Group Limited (VOD.JO)

Company Dividend Discount ModelIndustry: Telecommunications ServicesSector: Communication Services

Valuation Snapshot

Stable Growth$597.71 - $3,377.73$1,132.02
Multi-Stage$400.72 - $437.45$418.75
Blended Fair Value$775.39
Current Price$133.29
Upside481.73%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS-4.99%-0.60%5.646.286.677.197.087.297.106.605.925.92
YoY Growth---10.18%-5.80%-7.30%1.62%-2.88%2.72%7.44%11.61%-0.01%-1.20%
Dividend Yield--4.50%6.49%5.47%4.50%5.61%6.23%6.22%4.31%3.89%3.69%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)33,613.00
(-) Cash Dividends Paid (M)29,538.00
(=) Cash Retained (M)4,075.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)6,722.604,201.632,520.98
Cash Retained (M)4,075.004,075.004,075.00
(-) Cash Required (M)-6,722.60-4,201.63-2,520.98
(=) Excess Retained (M)-2,647.60-126.631,554.03
(/) Shares Outstanding (M)1,970.001,970.001,970.00
(=) Excess Retained per Share-1.34-0.060.79
LTM Dividend per Share14.9914.9914.99
(+) Excess Retained per Share-1.34-0.060.79
(=) Adjusted Dividend13.6514.9315.78
WACC / Discount Rate7.41%7.41%7.41%
Growth Rate5.01%6.01%7.01%
Fair Value$597.71$1,132.02$3,377.73
Upside / Downside348.42%749.29%2,434.12%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)33,613.0035,632.1737,772.6440,041.6942,447.0444,996.8946,346.80
Payout Ratio87.88%88.30%88.73%89.15%89.58%90.00%92.50%
Projected Dividends (M)29,538.0031,463.7033,514.1735,697.4438,022.0840,497.2042,870.79

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.41%7.41%7.41%
Growth Rate5.01%6.01%7.01%
Year 1 PV (M)29,018.0529,294.3929,570.74
Year 2 PV (M)28,506.5929,052.1229,602.82
Year 3 PV (M)28,003.5028,811.1929,634.26
Year 4 PV (M)27,508.6728,571.6129,665.07
Year 5 PV (M)27,021.9828,333.3929,695.23
PV of Terminal Value (M)649,364.32680,878.88713,605.29
Equity Value (M)789,423.11824,941.59861,773.42
Shares Outstanding (M)1,970.001,970.001,970.00
Fair Value$400.72$418.75$437.45
Upside / Downside200.64%214.17%228.19%

High-Yield Dividend Screener

« Prev Page 4 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
VKQInvesco Municipal Trust8.62%$0.8469.07%
ARCCAres Capital Corporation8.61%$1.7691.56%
TPVGTriplePoint Venture Growth BDC Corp.8.52%$0.5767.26%
C-PJCitigroup Inc.8.49%$2.1326.99%
RVTRoyce Value Trust Inc.8.42%$1.3639.40%
OGNOrganon & Co.8.37%$0.6131.54%
MITTAG Mortgage Investment Trust, Inc.8.12%$0.7043.47%
CAGConagra Brands, Inc.8.06%$1.3978.70%
NOGNorthern Oil and Gas, Inc.8.02%$1.7794.64%
PAAPlains All American Pipeline, L.P.8.00%$1.4690.71%
TSLXSixth Street Specialty Lending, Inc.8.00%$1.7385.26%
ACCOACCO Brands Corporation7.90%$0.2967.00%
ETDEthan Allen Interiors Inc.7.90%$1.8197.75%
CQPCheniere Energy Partners, L.P.7.82%$4.2388.03%
UNMAUnum Group 6.250% JR NT587.69%$1.7933.52%
WRB-PHW.R. Berkley Corporation 4.125%7.68%$1.2726.69%
JHSJohn Hancock Income Securities Trust7.65%$0.8994.90%
NIDNuveen Intermediate Duration Municipal Term Fund7.59%$1.0284.59%
HWCPZHancock Whitney Corporation - 67.58%$1.7731.35%
WRB-PGW.R. Berkley Corporation 4.25%7.54%$1.2726.69%
NMTNuveen Massachusetts Quality Municipal Income Fund7.48%$0.8580.62%
LOANManhattan Bridge Capital, Inc.7.45%$0.3574.53%
OPALOPAL Fuels Inc.7.43%$0.1846.94%
ZIONLZions Bancorporation N.A. - 6.97.42%$1.8632.04%
GMTAGATX Corporation SR NT 20667.41%$1.8621.29%
IIMInvesco Value Municipal Income Trust7.41%$0.9264.33%
JMMNuveen Multi-Market Income Fund7.28%$0.4461.06%
BKEThe Buckle, Inc.7.26%$3.9196.21%
MHIPioneer Municipal High Income Fund, Inc.7.19%$0.6413.70%
ORIOld Republic International Corporation7.19%$3.1193.13%
PMFPIMCO Municipal Income Fund7.07%$0.5992.59%
RYNRayonier Inc.7.04%$1.5230.67%
DRQDril-Quip, Inc.7.02%$1.0850.37%
TRINITrinity Capital Inc. 7.875% Notes Due 20297.02%$1.7883.48%
C-PNCitigroup Capital XIII TR PFD SECS7.01%$2.1326.99%
VPVInvesco Pennsylvania Value Municipal Income Trust6.98%$0.7360.22%
VCVInvesco California Value Municipal Income Trust6.97%$0.7860.58%
EOTEaton Vance National Municipal Opportunities Trust6.96%$1.1869.84%
FLATXFidelity Latin America Fund6.92%$1.1539.63%
EGYVAALCO Energy, Inc.6.91%$0.2592.67%
NOMNuveen Missouri Quality Municipal Income Fund6.91%$0.8278.81%
UBCPUnited Bancorp, Inc.6.90%$0.9996.30%
TBCAT&T Inc. 5.625% Global Notes d6.89%$1.7255.65%
GTNGray Media, Inc.6.87%$0.3334.04%
HEPHolly Energy Partners, L.P.6.86%$1.4074.08%
AFGAmerican Financial Group, Inc.6.85%$9.2396.49%
BANFPBFC Capital Trust II PFD TR 7.20%6.85%$1.8025.72%
CFG-PDCitizens Financial Group, Inc.6.83%$1.7143.60%
RCIIRent-A-Center, Inc.6.81%$1.8279.98%
SPHSuburban Propane Partners, L.P.6.81%$1.2778.56%