Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

DRDGOLD Limited (DRD.JO)

Company Dividend Discount ModelIndustry: GoldSector: Basic Materials

Valuation Snapshot

Stable Growth$134.46 - $218.09$171.99
Multi-Stage$113.91 - $123.90$118.82
Blended Fair Value$145.40
Current Price$23.74
Upside512.48%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS-5.25%49.75%1.532.601.831.822.282.010.000.150.180.90
YoY Growth---41.10%41.99%0.39%-19.91%13.53%0.00%-100.00%-16.60%-79.99%3,227.63%
Dividend Yield--6.45%16.42%9.19%18.48%15.26%7.44%0.00%4.11%4.33%10.54%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)3,276.75
(-) Cash Dividends Paid (M)1,335.00
(=) Cash Retained (M)1,941.75
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)655.35409.59245.76
Cash Retained (M)1,941.751,941.751,941.75
(-) Cash Required (M)-655.35-409.59-245.76
(=) Excess Retained (M)1,286.401,532.161,695.99
(/) Shares Outstanding (M)281.38281.38281.38
(=) Excess Retained per Share4.575.456.03
LTM Dividend per Share4.744.744.74
(+) Excess Retained per Share4.575.456.03
(=) Adjusted Dividend9.3210.1910.77
WACC / Discount Rate12.81%12.81%12.81%
Growth Rate5.50%6.50%7.50%
Fair Value$134.46$171.99$218.09
Upside / Downside466.39%624.47%818.66%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)3,276.753,489.743,716.573,958.154,215.434,489.434,624.11
Payout Ratio40.74%50.59%60.44%70.30%80.15%90.00%92.50%
Projected Dividends (M)1,335.001,765.572,246.482,782.453,378.604,040.494,277.31

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate12.81%12.81%12.81%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)1,550.401,565.091,579.79
Year 2 PV (M)1,732.271,765.271,798.58
Year 3 PV (M)1,884.071,938.161,993.27
Year 4 PV (M)2,008.932,086.182,165.65
Year 5 PV (M)2,109.692,211.592,317.39
PV of Terminal Value (M)22,767.0223,866.6825,008.42
Equity Value (M)32,052.3833,432.9734,863.09
Shares Outstanding (M)281.38281.38281.38
Fair Value$113.91$118.82$123.90
Upside / Downside379.82%400.49%421.90%

High-Yield Dividend Screener

« Prev Page 8 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
035810.KQEASY HOLDINGS Co., Ltd.9.64%$435.2887.39%
0623.HKSinoMedia Holding Limited9.64%$0.1944.98%
ITSA3.SAItaúsa S.A.9.64%$1.1780.68%
MFG.AXMagellan Financial Group Limited9.64%$0.9634.94%
PMTA.BKPM Thoresen Asia Holdings Public Company Limited9.64%$0.9860.98%
2989.TTokaido REIT, Inc.9.63%$11,143.4889.54%
SBMO.ASSBM Offshore N.V.9.63%$2.3853.44%
0576.HKZhejiang Expressway Co., Ltd.9.62%$0.6974.90%
INVEST.HEInvestors House Oyj9.62%$0.3663.41%
MFEC.BKMFEC Public Company Limited9.62%$0.5094.79%
PIKK.MEPJSC PIK-specialized homebuilder9.61%$45.9431.14%
6868.HKTenfu (Cayman) Holdings Company Limited9.60%$0.2693.07%
601077.SSChongqing Rural Commercial Bank Co., Ltd.9.58%$0.6286.18%
SIQ.AXSmartgroup Corporation Ltd9.58%$0.8777.09%
5012.KLTa Ann Holdings Berhad9.57%$0.4093.61%
PAC.AXPacific Current Group Limited9.57%$0.9623.44%
MTO.AXMotorCycle Holdings Limited9.56%$0.3068.86%
HME.VHemisphere Energy Corporation9.55%$0.1957.92%
0382.HKEdvantage Group Holdings Limited9.54%$0.1412.43%
0OQQ.LInfotel S.A.9.54%$4.0386.81%
VIE.PAVeolia Environnement S.A.9.53%$2.8797.23%
0QJX.LEFG International AG9.52%$1.8196.44%
601998.SSChina CITIC Bank Corporation Limited9.51%$0.7368.88%
0752.HKPico Far East Holdings Limited9.50%$0.2545.55%
MRN.PAMersen S.A.9.50%$2.3045.40%
MTS.AXMetcash Limited9.50%$0.3164.02%
SYNE3.SASYN prop e tech S.A.9.50%$0.4659.20%
TEXF.BRTexaf S.A.9.50%$3.4063.35%
601997.SSBank of Guiyang Co.,Ltd.9.49%$0.5639.86%
WMA.AXWam Alternative Assets Limited9.49%$0.109.12%
0135.HKKunlun Energy Company Limited9.48%$0.7052.47%
SC-R.BKSC Asset Corporation Public Company Limited9.47%$0.1648.63%
0DLI.LAcomo N.V.9.45%$2.4067.74%
AFYAAfya Limited9.45%$1.4117.69%
BBRI.JKPT Bank Rakyat Indonesia (Persero) Tbk9.44%$343.6092.61%
TEKA.BKTeka Construction Public Company Limited9.44%$0.1696.55%
8964.TFrontier Real Estate Investment Corporation9.39%$8,736.6196.39%
ALLA.BKAlla Public Company Limited9.39%$0.1177.39%
4333.SRTaleem REIT Fund9.38%$0.9670.19%
SHL.AXSonic Healthcare Limited9.38%$2.1198.90%
TQM-R.BKTQM Alpha Public Company Limited9.37%$1.0882.74%
0882.HKTianjin Development Holdings Limited9.36%$0.2321.27%
0O84.LDNB Bank ASA9.36%$17.5255.97%
4339.SRDerayah Financial - Derayah Reit Fund9.36%$0.4982.63%
601390.SSChina Railway Group Limited9.35%$0.5150.32%
CPACopa Holdings, S.A.9.35%$11.3970.44%
BRSR3.SABanco do Estado do Rio Grande do Sul S.A.9.34%$1.5649.87%
RET.BRRetail Estates N.V.9.34%$5.9746.68%
0265.HKGangyu Smart Urban Services Holdings Limited9.33%$0.1868.15%
KGKC.MEPJSC Kurgan Generation Company9.33%$4.0370.77%