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$289.35 - $571.80$400.30
Multi-Stage$251.81 - $273.94$262.68
Blended Fair Value$331.49
Current Price$133.29
Upside148.70%
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 Rate9.96%9.96%9.96%
Growth Rate5.01%6.01%7.01%
Fair Value$289.35$400.30$571.80
Upside / Downside117.09%200.33%328.99%

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 Rate9.96%9.96%9.96%
Growth Rate5.01%6.01%7.01%
Year 1 PV (M)28,343.6628,613.5828,883.50
Year 2 PV (M)27,196.9827,717.4528,242.85
Year 3 PV (M)26,096.0926,848.7627,615.77
Year 4 PV (M)25,039.2026,006.7227,002.01
Year 5 PV (M)24,024.5725,190.5126,401.29
PV of Terminal Value (M)365,373.83383,105.94401,519.91
Equity Value (M)496,074.32517,482.96539,665.33
Shares Outstanding (M)1,970.001,970.001,970.00
Fair Value$251.81$262.68$273.94
Upside / Downside88.92%97.08%105.52%

High-Yield Dividend Screener

« Prev Page 5 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
PFEPfizer Inc.6.75%$1.7098.83%
COGCabot Oil & Gas Corporation6.71%$1.4952.20%
VZVerizon Communications Inc.6.66%$2.7057.56%
ACAssociated Capital Group, Inc.6.63%$2.2186.94%
VACMarriott Vacations Worldwide Corporation6.62%$3.9078.61%
SSTKShutterstock, Inc.6.61%$1.2475.34%
EPDEnterprise Products Partners L.P.6.60%$2.1280.06%
SXCSunCoke Energy, Inc.6.57%$0.4863.44%
DINDine Brands Global, Inc.6.56%$2.1890.98%
CBLCBL & Associates Properties, Inc.6.54%$2.4261.13%
CRICarter's, Inc.6.47%$2.1585.39%
KYNKayne Anderson Energy Infrastructure Fund, Inc.6.47%$0.8035.36%
SMMCXWestern Asset Managed Municipals Fund Class C6.45%$0.9671.65%
HESMHess Midstream LP6.39%$2.2187.39%
WRB-PFW.R. Berkley Corporation 5.10%6.38%$1.2726.69%
RMTRoyce Micro-Cap Trust, Inc.6.37%$0.6732.29%
PNFPIMCO New York Municipal Income Fund6.30%$0.4854.92%
ENREnergizer Holdings, Inc.6.29%$1.2536.44%
UPSUnited Parcel Service, Inc.6.29%$6.3598.06%
NWBINorthwest Bancshares, Inc.6.27%$0.7593.81%
UIHCUnited Insurance Holdings Corp.6.27%$0.485.99%
TROWT. Rowe Price Group, Inc.6.24%$6.5369.41%
JRSHJerash Holdings (US), Inc.6.20%$0.190.52%
MUABlackRock MuniAssets Fund, Inc.6.14%$0.6673.39%
VKIInvesco Advantage Municipal Income Trust II6.11%$0.5676.68%
GL-PDGlobe Life Inc. 4.25% Junior Su6.10%$1.037.35%
CLNYColony Capital, Inc.6.07%$0.5213.43%
OMFOneMain Holdings, Inc.6.07%$4.2071.06%
VICIVICI Properties Inc.6.07%$1.7165.54%
IMMRImmersion Corporation6.06%$0.3914.22%
KRNYKearny Financial Corp.5.99%$0.4493.99%
DMFBNY Mellon Municipal Income, Inc.5.97%$0.4129.64%
UNBUnion Bankshares, Inc.5.96%$1.4157.02%
ARTMXArtisan Mid Cap Fund Inv Shs5.91%$1.9591.77%
SABASaba Capital Income & Opportunities Fund II5.87%$0.4924.55%
BRDBeard Energy Transition Acquisition Corp.5.86%$0.6395.51%
ETRNEquitrans Midstream Corporation5.81%$0.7269.91%
EHLDVEuroholdings Ltd5.80%$0.285.02%
REPXRiley Exploration Permian, Inc.5.80%$1.5438.01%
AIIAmerican Integrity Insurance Group, Inc.5.79%$1.1726.25%
VRTSVirtus Investment Partners, Inc.5.75%$9.3547.12%
CXHMFS Investment Grade Municipal Trust5.74%$0.4680.40%
GESGuess', Inc.5.72%$0.9661.52%
KRCKilroy Realty Corporation5.71%$2.1779.80%
WRB-PEW. R. Berkley Corporation 5.70% SB DB 20585.68%$1.2726.69%
LEOBNY Mellon Strategic Municipals, Inc.5.66%$0.3637.22%
WLYBJohn Wiley & Sons, Inc.5.64%$1.7692.90%
KMPBKemper Corporation 5.875% Fixed5.60%$1.3132.45%
CBTXCBTX, Inc.5.56%$1.6354.55%
0HST.LCampbell Soup Company5.53%$1.5580.10%