| DOMRF (карточка) | Div on share | Share price | Dividend yield | Amount of shares | RUB to be paid | (RUB)net_income | % to be paid | Target Price | Potential |
|---|---|---|---|---|---|---|---|---|---|
| 2025 | 246.88 | 2163.4 | 11.4% | 179.9 млн. | 44.4 млрд. | 88.7 млрд. | 50.1% | ||
| (E) 2026 | 493.76 | 2231.0 | 22.1% | 179.9 млн. | 57 | 114 | 50.1% | 4114.7 | 84.4% |
| Детали R4 в csv |
|---|
| Детали R7 в csv |
| Rate> | Variable | Formula | Meaning |
| Current stock price | R1 | 2 223.80 р. | |
| Amount of shares | R2 | 179.89 млн шт | |
| Average historical % to be paid | R3 | 50.1% | |
| Predicted value: | R4 | 114.00 р. | |
| Intermediate calculations | |||
| Predicted sum to be paid | R5 | R3 * R4 | 57.08 р. |
| Predicted dividend on share | R6 | max(R8, R5 / R2) | 493.76 р. |
| Target historical dividend yield | R7 | 12.0% | |
| Dividend per share already paid in forecast year | R8 | 493.76 р. | |
| Result | |||
| Expected dividend yield at current price | R9 | R6 / R1 | +22.2% |
| Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 4 114.67 р. |
| Growth potential | R11 | min(2, R10 / R1 - 1) | +85.0% |