Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

The National Agricultural Development Company (6010.SR)

Company Dividend Discount ModelIndustry: Packaged FoodsSector: Consumer Defensive

Valuation Snapshot

Stable Growth$47.79 - $100.45$67.63
Multi-Stage$34.16 - $37.36$35.73
Blended Fair Value$51.68
Current Price$21.81
Upside136.96%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS10.65%4.55%0.000.000.000.000.000.000.000.000.130.11
YoY Growth--63.66%4.65%-28.51%28.14%5.72%5.69%1,454.81%-99.96%14.11%13,146.42%
Dividend Yield--0.01%0.00%0.01%0.01%0.01%0.01%0.01%0.00%1.12%1.42%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)777.40
(-) Cash Dividends Paid (M)0.18
(=) Cash Retained (M)777.22
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)155.4897.1858.31
Cash Retained (M)777.22777.22777.22
(-) Cash Required (M)-155.48-97.18-58.31
(=) Excess Retained (M)621.74680.04718.91
(/) Shares Outstanding (M)301.64301.64301.64
(=) Excess Retained per Share2.062.252.38
LTM Dividend per Share0.000.000.00
(+) Excess Retained per Share2.062.252.38
(=) Adjusted Dividend2.062.262.38
WACC / Discount Rate10.05%10.05%10.05%
Growth Rate5.50%6.50%7.50%
Fair Value$47.79$67.63$100.45
Upside / Downside119.13%210.08%360.57%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)777.40827.93881.75939.061,000.101,065.111,097.06
Payout Ratio0.02%18.02%36.01%54.01%72.00%90.00%92.50%
Projected Dividends (M)0.18149.19317.55507.18720.12958.601,014.78

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate10.05%10.05%10.05%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)134.29135.56136.83
Year 2 PV (M)257.30262.20267.14
Year 3 PV (M)369.90380.52391.34
Year 4 PV (M)472.75490.93509.64
Year 5 PV (M)566.47593.83622.23
PV of Terminal Value (M)8,504.378,915.139,341.62
Equity Value (M)10,305.0710,778.1711,268.80
Shares Outstanding (M)301.64301.64301.64
Fair Value$34.16$35.73$37.36
Upside / Downside56.64%63.83%71.29%

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%