Current stock price |
R1 |
|
301.40 р. |
Amount of shares |
R2 |
|
850.00 млн. шт |
Average historical % to be paid |
R3 |
|
45.7%
|
Predicted value: |
R4 |
|
35 700.00 млн. р. |
Intermediate calculations |
Predicted sum to be paid |
R5 |
R3 * R4 |
16 329.18 млн. р. |
Predicted dividend on share |
R6 |
max(R8, R5 / R2) |
19.21 р. |
Target historical dividend yield |
R7 |
|
12.0%
|
Dividend per share already paid in forecast year |
R8 |
|
10.67 р. |
Result |
Expected dividend yield at current price |
R9 |
R6 / R1 |
+6.4% |
Target share price |
R10 |
R6 / R7 + (R6 - R8) / 2 |
164.36 р. |
Growth potential |
R11 |
min(2, R10 / R1 - 1) |
-45.5% |