Current stock price |
R1 |
|
919.60 р. |
Amount of shares |
R2 |
|
90 000.00 тыс. шт |
Average historical % to be paid |
R3 |
|
100.0%
|
Predicted value: |
R4 |
|
6 560.00 млн. р. |
Intermediate calculations |
Predicted sum to be paid |
R5 |
R3 * R4 |
6 560.00 млн. р. |
Predicted dividend on share |
R6 |
max(R8, R5 / R2) |
73.27 р. |
Target historical dividend yield |
R7 |
|
12.0%
|
Dividend per share already paid in forecast year |
R8 |
|
73.27 р. |
Result |
Expected dividend yield at current price |
R9 |
R6 / R1 |
+8.0% |
Target share price |
R10 |
R6 / R7 + (R6 - R8) / 2 |
610.58 р. |
Growth potential |
R11 |
min(2, R10 / R1 - 1) |
-33.6% |