Definitive Analysis
Definitive Analysis

Financial Statements

Analysis Mode

Ticker / Industry / Sector

Qatar Gas Transport Company Limited (Nakilat) (QPSC) (QGTS.QA)

Company Dividend Discount ModelIndustry: Marine ShippingSector: Industrials

Valuation Snapshot

Stable Growth$15.96 - $59.92$47.34
Multi-Stage$8.68 - $9.51$9.09
Blended Fair Value$28.21
Current Price$4.96
Upside468.79%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS16.66%6.91%0.210.130.120.120.100.100.100.100.120.12
YoY Growth--61.38%10.55%3.66%18.54%-1.43%0.67%-2.58%-18.49%4.37%8.23%
Dividend Yield--4.58%3.34%3.47%3.23%3.09%4.71%4.75%6.60%5.82%4.99%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,667.86
(-) Cash Dividends Paid (M)787.40
(=) Cash Retained (M)880.46
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)333.57208.48125.09
Cash Retained (M)880.46880.46880.46
(-) Cash Required (M)-333.57-208.48-125.09
(=) Excess Retained (M)546.89671.97755.37
(/) Shares Outstanding (M)5,505.175,505.175,505.17
(=) Excess Retained per Share0.100.120.14
LTM Dividend per Share0.140.140.14
(+) Excess Retained per Share0.100.120.14
(=) Adjusted Dividend0.240.270.28
WACC / Discount Rate6.51%6.51%6.51%
Growth Rate4.91%5.91%6.91%
Fair Value$15.96$47.34$59.92
Upside / Downside221.79%854.37%1,108.13%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,667.861,766.501,870.971,981.622,098.822,222.952,289.64
Payout Ratio47.21%55.77%64.33%72.88%81.44%90.00%92.50%
Projected Dividends (M)787.40985.141,203.521,444.291,709.322,000.652,117.91

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.51%6.51%6.51%
Growth Rate4.91%5.91%6.91%
Year 1 PV (M)916.22924.95933.69
Year 2 PV (M)1,041.011,060.951,081.08
Year 3 PV (M)1,161.861,195.411,229.59
Year 4 PV (M)1,278.871,328.331,379.21
Year 5 PV (M)1,392.111,459.741,529.96
PV of Terminal Value (M)42,017.7844,058.8046,178.38
Equity Value (M)47,807.8650,028.1852,331.90
Shares Outstanding (M)5,505.175,505.175,505.17
Fair Value$8.68$9.09$9.51
Upside / Downside75.08%83.22%91.65%

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%