Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Pro Medicus Limited (PME.AX)

Company Dividend Discount ModelIndustry: Medical - Healthcare Information ServicesSector: Healthcare

Valuation Snapshot

Stable Growth$34.73 - $72.41$49.00
Multi-Stage$26.40 - $28.78$27.57
Blended Fair Value$38.28
Current Price$285.08
Upside-86.57%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS35.09%37.69%0.470.350.250.180.130.100.090.050.030.02
YoY Growth--34.36%40.01%38.96%38.68%24.11%10.90%91.13%67.48%21.45%26.28%
Dividend Yield--0.16%0.26%0.38%0.42%0.22%0.39%0.37%0.61%0.55%0.51%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)198.01
(-) Cash Dividends Paid (M)85.67
(=) Cash Retained (M)112.34
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)39.6024.7514.85
Cash Retained (M)112.34112.34112.34
(-) Cash Required (M)-39.60-24.75-14.85
(=) Excess Retained (M)72.7487.5997.49
(/) Shares Outstanding (M)104.66104.66104.66
(=) Excess Retained per Share0.700.840.93
LTM Dividend per Share0.820.820.82
(+) Excess Retained per Share0.700.840.93
(=) Adjusted Dividend1.511.661.75
WACC / Discount Rate10.10%10.10%10.10%
Growth Rate5.50%6.50%7.50%
Fair Value$34.73$49.00$72.41
Upside / Downside-87.82%-82.81%-74.60%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)198.01210.88224.59239.19254.73271.29279.43
Payout Ratio43.26%52.61%61.96%71.31%80.65%90.00%92.50%
Projected Dividends (M)85.67110.95139.15170.55205.45244.16258.47

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate10.10%10.10%10.10%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)99.83100.77101.72
Year 2 PV (M)112.65114.80116.96
Year 3 PV (M)124.23127.80131.43
Year 4 PV (M)134.65139.83145.15
Year 5 PV (M)143.98150.93158.15
PV of Terminal Value (M)2,147.292,251.002,358.68
Equity Value (M)2,762.622,885.133,012.10
Shares Outstanding (M)104.66104.66104.66
Fair Value$26.40$27.57$28.78
Upside / Downside-90.74%-90.33%-89.90%

High-Yield Dividend Screener

« Prev Page 6 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
FFord Motor Company5.53%$0.7463.45%
LCNBLCNB Corp.5.48%$0.8953.03%
PPBIPacific Premier Bancorp, Inc.5.48%$1.3492.42%
VGRVector Group Ltd.5.48%$0.8263.35%
DLXDeluxe Corporation5.43%$1.2166.43%
BAFNBayFirst Financial Corp.5.41%$0.4321.50%
IPGThe Interpublic Group of Companies, Inc.5.41%$1.3388.72%
PEBOPeoples Bancorp Inc.5.39%$1.6256.40%
OKEONEOK, Inc.5.38%$4.0075.29%
BUSEFirst Busey Corporation5.37%$1.2875.92%
OASOasis Petroleum Inc.5.37%$5.8765.40%
EIXEdison International5.36%$3.2639.45%
0R1X.LGeneral Mills, Inc.5.35%$2.4545.62%
FIBKFirst Interstate BancSystem, Inc.5.35%$1.8979.54%
FNCBFNCB Bancorp, Inc.5.33%$0.3651.41%
DHILDiamond Hill Investment Group, Inc.5.31%$9.0552.46%
SLRCSLR Investment Corp.5.31%$0.8249.67%
EPSNEpsilon Energy Ltd.5.30%$0.2491.92%
UVVUniversal Corporation5.28%$2.7862.64%
FLICThe First of Long Island Corporation5.27%$0.6386.64%
AUBAtlantic Union Bankshares Corporation5.22%$1.8576.04%
SAFESafehold Inc.5.20%$0.7145.17%
GAB-PGThe Gabelli Equity Trust Inc. PFD-G5.19%$1.0881.70%
HPQHP Inc.5.19%$1.1543.02%
SOISolaris Oilfield Infrastructure, Inc.5.18%$0.7025.64%
MBINOMerchants Bancorp5.17%$1.2924.09%
0JXQ.LMain Street Capital Corporation5.13%$3.1752.63%
EMNEastman Chemical Company5.12%$3.2954.36%
EMBCEmbecta Corp.5.10%$0.5936.96%
AMAntero Midstream Corporation5.09%$0.9193.18%
CZNCCitizens & Northern Corporation5.09%$1.0257.64%
FMNBFarmers National Banc Corp.5.09%$0.6846.83%
0J66.LHost Hotels & Resorts, Inc.5.08%$0.9084.69%
GLPIGaming and Leisure Properties, Inc.5.07%$2.2582.42%
PFISPeoples Financial Services Corp.5.07%$2.4446.22%
TBBAT&T Inc. 5.35% GLB NTS 665.07%$1.1436.88%
KFRCKforce Inc.5.02%$1.5768.10%
TTPTortoise Pipeline & Energy Fund, Inc.5.02%$2.3920.11%
STAR-PGiStar Inc.4.94%$1.2434.23%
PFSProvident Financial Services, Inc.4.93%$0.9761.13%
UBFOUnited Security Bancshares4.92%$0.4873.45%
DDTDillards Capital Trust I CAP SECS 7.5%4.90%$1.293.46%
SGUStar Group, L.P.4.89%$0.5836.90%
AGRAvangrid, Inc.4.88%$1.7660.70%
KMBKimberly-Clark Corporation4.88%$4.9583.80%
OCFCOceanFirst Financial Corp.4.86%$0.8761.98%
0I0J.LThe Clorox Company4.85%$4.8976.11%
FNLCThe First Bancorp, Inc.4.83%$1.2845.40%
RILYZB. Riley Financial, Inc. 5.25% Senior Notes due 20284.83%$0.5856.91%
BSETBassett Furniture Industries, Incorporated4.82%$0.8089.43%