Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Periods / Units / Analysis

Ticker

Industry

Sector

Rosseti, Public Joint Stock Company (RSTIP.ME)

Company Dividend Discount ModelIndustry: Regulated ElectricSector: Utilities

Valuation Snapshot

Stable Growth$15.94 - $86.00$31.27
Multi-Stage$12.55 - $13.77$13.15
Blended Fair Value$22.21
Current Price$1.28
Upside1,635.23%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2020201920182017201620152014201320122011
DPS54.52%40.06%0.090.020.010.050.050.010.010.020.010.01
YoY Growth--258.86%104.76%-74.74%-6.16%405.66%0.59%-41.77%135.03%-11.62%171.10%
Dividend Yield--5.90%2.10%1.25%6.32%5.44%1.76%1.98%3.27%0.38%0.37%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)88,104.00
(-) Cash Dividends Paid (M)4,976.00
(=) Cash Retained (M)83,128.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)17,620.8011,013.006,607.80
Cash Retained (M)83,128.0083,128.0083,128.00
(-) Cash Required (M)-17,620.80-11,013.00-6,607.80
(=) Excess Retained (M)65,507.2072,115.0076,520.20
(/) Shares Outstanding (M)200,900.00200,900.00200,900.00
(=) Excess Retained per Share0.330.360.38
LTM Dividend per Share0.020.020.02
(+) Excess Retained per Share0.330.360.38
(=) Adjusted Dividend0.350.380.41
WACC / Discount Rate6.28%6.28%6.28%
Growth Rate4.00%5.00%6.00%
Fair Value$15.94$31.27$86.00
Upside / Downside1,145.56%2,342.92%6,618.36%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)88,104.0092,504.9697,125.75101,977.36107,071.32112,419.73115,792.32
Payout Ratio5.65%22.52%39.39%56.26%73.13%90.00%92.50%
Projected Dividends (M)4,976.0020,830.5438,256.5957,371.5978,300.80101,177.75107,107.89

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.28%6.28%6.28%
Growth Rate4.00%5.00%6.00%
Year 1 PV (M)19,412.3419,599.0119,785.67
Year 2 PV (M)33,224.7033,866.7434,514.92
Year 3 PV (M)46,433.2547,785.6549,164.06
Year 4 PV (M)59,057.5961,362.1263,733.44
Year 5 PV (M)71,116.7674,602.3878,223.36
PV of Terminal Value (M)2,292,721.812,405,094.362,521,830.48
Equity Value (M)2,521,966.452,642,310.252,767,251.94
Shares Outstanding (M)200,900.00200,900.00200,900.00
Fair Value$12.55$13.15$13.77
Upside / Downside880.73%927.53%976.12%

High-Yield Dividend Screener

« Prev Page 8 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
ACICAmerican Coastal Insurance Corporation4.24%$0.4828.28%
NCDLNuveen Churchill Direct Lending Corp.4.24%$0.5730.88%
ESEversource Energy4.23%$2.8879.84%
ISBCInvestors Bancorp, Inc.4.21%$0.5844.24%
KMIKinder Morgan, Inc.4.21%$1.1795.05%
PWODPenns Woods Bancorp, Inc.4.17%$1.2545.44%
DDSDillard's, Inc.4.16%$26.5071.17%
RLIRLI Corp.4.16%$2.6067.96%
TFCTruist Financial Corporation4.16%$2.0753.19%
RMBIRichmond Mutual Bancorporation, Inc.4.15%$0.5854.33%
PRPermian Resources Corporation4.14%$0.6052.90%
RILYTB. Riley Financial, Inc. 6.00% Senior Notes Due 20284.13%$0.5856.91%
DGICADonegal Group Inc.4.12%$0.8028.85%
AUBNAuburn National Bancorporation, Inc.4.11%$1.0876.62%
FHBFirst Hawaiian, Inc.4.11%$1.0650.97%
PORPortland General Electric Company4.09%$1.9872.28%
NEWTLNewtek Business Services Corp.4.08%$1.0244.14%
NEWTGNewtekOne, Inc. 8.50% Fixed Rate Senior Notes due 20294.06%$1.0244.14%
NEWTZNewtek Business Services Corp. 5.50% Notes Due 20264.05%$1.0244.14%
LKQLKQ Corporation4.04%$1.2144.76%
NWENorthwestern Energy Group Inc4.04%$2.6274.07%
PXDPioneer Natural Resources Company4.00%$10.8054.25%
HAFCHanmi Financial Corporation3.99%$1.0744.22%
KSSKohl's Corporation3.99%$0.8550.52%
APAAPA Corporation3.98%$1.0124.12%
NWNNorthwest Natural Holding Company3.98%$1.8676.25%
HFWAHeritage Financial Corporation3.97%$0.9456.54%
WSBCWesBanco, Inc.3.97%$1.3265.39%
FULTFulton Financial Corporation3.96%$0.7739.22%
REYNReynolds Consumer Products Inc.3.96%$0.9163.16%
MSMMSC Industrial Direct Co., Inc.3.95%$3.3995.14%
RF-PFRegions Financial Corporation3.95%$1.0141.98%
NEWTINewtekOne, Inc. 8.00% Fixed Rate Senior Notes due 20283.94%$0.9942.24%
BOHBank of Hawaii Corporation3.93%$2.6958.42%
DCOMDime Community Bancshares, Inc.3.93%$1.1786.59%
OGEOGE Energy Corp.3.93%$1.6967.72%
ASIEXMultisector Income Fund - Investor Class3.92%$0.3596.64%
ESSEssex Property Trust, Inc.3.90%$10.0376.31%
WABCWestamerica Bancorporation3.90%$1.8639.32%
NJRNew Jersey Resources Corporation3.88%$1.7853.65%
XHRXenia Hotels & Resorts, Inc.3.88%$0.5693.99%
ARTNAArtesian Resources Corporation3.87%$1.2255.68%
FFBCFirst Financial Bancorp.3.87%$0.9738.17%
PNWPinnacle West Capital Corporation3.87%$3.4169.92%
UEUrban Edge Properties3.87%$0.7482.23%
NECBNortheast Community Bancorp, Inc.3.86%$0.8827.20%
SCSCXTouchstone Large Cap Focused Fund Class C3.86%$2.8037.43%
BBWIBath & Body Works, Inc.3.85%$0.8024.18%
BHBBar Harbor Bankshares3.85%$1.2054.11%
UGIUGI Corporation3.85%$1.4547.35%