Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

REA Group Limited (REA.AX)

Company Dividend Discount ModelIndustry: Internet Content & InformationSector: Communication Services

Valuation Snapshot

Stable Growth$68.30 - $102.94$84.65
Multi-Stage$61.26 - $66.46$63.81
Blended Fair Value$74.23
Current Price$240.49
Upside-69.13%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS12.53%12.66%2.121.701.641.471.141.181.170.980.850.76
YoY Growth--24.84%3.65%11.59%29.12%-3.23%0.64%19.38%14.53%11.76%18.70%
Dividend Yield--0.88%0.89%1.15%1.31%0.67%1.09%1.19%1.08%1.29%1.28%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)980.70
(-) Cash Dividends Paid (M)504.70
(=) Cash Retained (M)476.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)196.14122.5973.55
Cash Retained (M)476.00476.00476.00
(-) Cash Required (M)-196.14-122.59-73.55
(=) Excess Retained (M)279.86353.41402.45
(/) Shares Outstanding (M)132.24132.24132.24
(=) Excess Retained per Share2.122.673.04
LTM Dividend per Share3.823.823.82
(+) Excess Retained per Share2.122.673.04
(=) Adjusted Dividend5.936.496.86
WACC / Discount Rate14.66%14.66%14.66%
Growth Rate5.50%6.50%7.50%
Fair Value$68.30$84.65$102.94
Upside / Downside-71.60%-64.80%-57.20%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)980.701,044.451,112.331,184.641,261.641,343.641,383.95
Payout Ratio51.46%59.17%66.88%74.59%82.29%90.00%92.50%
Projected Dividends (M)504.70618.00743.91883.561,038.231,209.281,280.16

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate14.66%14.66%14.66%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)533.91538.97544.03
Year 2 PV (M)555.23565.80576.48
Year 3 PV (M)569.73586.08602.74
Year 4 PV (M)578.36600.60623.48
Year 5 PV (M)581.98610.09639.27
PV of Terminal Value (M)5,281.955,537.075,801.95
Equity Value (M)8,101.158,438.618,787.96
Shares Outstanding (M)132.24132.24132.24
Fair Value$61.26$63.81$66.46
Upside / Downside-74.53%-73.47%-72.37%

High-Yield Dividend Screener

« Prev Page 47 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
4588.KLUMW Holdings Berhad3.46%$0.1722.64%
600039.SSSichuan Road & Bridge Co.,Ltd3.46%$0.3438.73%
6179.TWOATE Energy International Co., Ltd.3.46%$1.0161.93%
CCECCapital Clean Energy Carriers Corp.3.46%$0.7114.75%
PPGL.JKPT Prima Globalindo Logistik Tbk3.46%$6.5459.35%
4280.SRKingdom Holding Company3.45%$0.2761.01%
4731.KLScientex Berhad3.45%$0.1235.19%
600956.SSChina Suntien Green Energy Corporation Limited3.45%$0.2560.39%
9310.TJapan Transcity Corporation3.45%$39.1840.54%
A2B.AXA2B Australia Limited3.45%$0.0510.73%
JUBILE.BKJubilee Enterprise Public Company Limited3.45%$0.2442.76%
OBS.DEOrbis AG3.45%$0.2029.66%
SNGR.LSNGN Romgaz S.A.3.45%$0.3545.29%
T.MEIPJSC T-Technologies3.45%$108.9019.03%
002546.SZNanjing Xinlian Electronics Co., Ltd3.44%$0.2428.69%
003010.KSHaein Corporation3.44%$184.3018.44%
1861.HKPrecious Dragon Technology Holdings Limited3.44%$0.0713.56%
2M6.DEMedtronic plc3.44%$2.8175.86%
353810.KQEASY BIO,Inc.3.44%$200.0033.23%
4523.TEisai Co., Ltd.3.44%$160.1791.46%
8951.TNippon Building Fund Incorporation3.44%$4,915.8152.71%
OND.WAOnde S.A.3.44%$0.3087.35%
4540.TTsumura & Co.3.43%$139.6637.89%
6764.TWOAce Edulink Co., Ltd.3.43%$1.0084.07%
688366.SSShanghai Haohai Biological Technology Co., Ltd.3.43%$1.5189.50%
9028.TZERO Co., Ltd.3.43%$138.3233.30%
MGLU3.SAMagazine Luiza S.A.3.43%$0.3061.17%
002555.SZ37 Interactive Entertainment Network Technology Group Co., Ltd.3.42%$0.8156.85%
002993.SZDongguan Aohai Technology Co., Ltd.3.42%$1.5079.56%
2472.TWLelon Electronics Corp.3.42%$4.0255.54%
3060.SRYanbu Cement Company3.42%$0.5071.47%
3116.TToyota Boshoku Corporation3.42%$85.9881.58%
4299.THIMACS, Ltd.3.42%$44.9543.10%
CGAS3.SACompanhia de Gás de São Paulo - COMGÁS3.42%$4.1133.65%
HSN.AXHansen Technologies Limited3.42%$0.1857.93%
2291.HKLEPU ScienTech Medical Technology (Shanghai) Co., Ltd.3.41%$0.5638.72%
3355.TKuriyama Holdings Corporation3.41%$56.5527.28%
600638.SSShanghai New Huang Pu Industrial Group Co., Ltd.3.41%$0.2291.32%
OFSS.BOOracle Financial Services Software Limited3.41%$263.6797.03%
SVI.BKSVI Public Company Limited3.41%$0.2562.32%
2428.TWellnet Corporation3.40%$22.0138.29%
600572.SSZhejiang CONBA Pharmaceutical Co.,Ltd.3.40%$0.1555.59%
601216.SSInner Mongolia Junzheng Energy & Chemical Group Co.,Ltd.3.40%$0.1641.07%
7447.TNagaileben Co., Ltd.3.40%$61.1173.38%
AHOG.DEKoninklijke Ahold Delhaize N.V.3.40%$1.1951.79%
CRC-R.BKCentral Retail Corporation Public Company Limited3.40%$0.6152.01%
SSM.AXService Stream Limited3.40%$0.0853.67%
TGHTextainer Group Holdings Limited3.40%$1.7034.66%
TRA.AXTurners Automotive Group Limited3.40%$0.2439.34%
0RD8.LXior Student Housing N.V.3.39%$0.9949.30%