Citigroup Inc. (C) Simple Dividend Discount Model - Discounting Cash Flows
C
Citigroup Inc.
C (NYSE)

Estimated Value

USD

Market Price USD

* Values are not guaranteed, please do your own
research before making investment decisions.

Simple Dividend Discount Model

This model estimates the value of companies that have reached maturity and pay stable dividends as a significant percentage of their Free Cash Flow to Equity, with little to no high growth prospects.

See our GitHub Documentation

Interactive Assumptions

Discount Rate

Discount Rate

Discount Rate = Cost of Equity = Risk Free Rate + Beta * Market Premium

The cost of equity is the theoretical rate of return that an equity investment should generate. It is calculated using the CAPM formula.

Read More

↳ Beta

Beta

Beta is a value that measures the price fluctuations (volatility) of a stock with respect to fluctuations in the overall stock market.

↳ Risk Free Rate

Risk-Free Rate

The risk-free rate represents the interest an investor would expect from an absolutely risk-free investment over a specified period of time. By default, it is equal to the current yield of the U.S. 10-Year Treasury Bond.

↳ Market Premium

Market Premium

The market risk premium represents the excess returns over the risk-free rate that investors expect for taking on the incremental risks connected to the equities market.

Expected Dividend

Expected Dividend

The estimated annual dividend per share for the next year.

Growth In Perpetuity

Growth in Perpetuity

The rate at which the company's free cash flow is assumed to grow indefinitely. By default, this is equal to the yield of the U.S. 10-Year Treasury Bond.

Historical Years

Historical Years

The number of historical years used to calculate averages for historical data.

Forecast Years

Forecast Years

The number of years into the future for which the analysis projects financial performance and metrics.

Results

LTM Dividend 2.32 USD
Average Dividend Growth Rate 35.96%
Next Year's Expected Dividend 3.13 USD
Cost of Equity 9.36%
Expected Growth Rate 2.5%

Historical and Projected Dividends

Monetary values in USD

Monetary values in USD

amounts except #

2025
Dec 31
LTM
Jan 08
2026
Dec 31
2027
Dec 31
2028
Dec 31
2029
Dec 31
2030
Dec 31
Dividend per Share 2.32 2.32 3.13 3.29 3.37 3.45 3.54
Dividend Growth Rate 6.42% 0% 35.05% 4.9% 2.51% 2.5% 2.5%

Monetary values in USD

amounts except #

Average LTM
Jan 08
2025
Dec 31
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
2020
Dec 31
2019
Dec 31
2018
Dec 31
2017
Dec 31
2016
Dec 31
Net Income 13,000 14,691
12,682 9,228 14,845 21,952 11,047 19,401 18,045 -6,798 14,912
Equity 204,500 213,023
208,598 205,453 201,189 201,972 199,442 193,242 196,220 200,740 225,120
Return on Equity 6.38%
6.17% 4.59% 7.35% 11.01% 5.72% 9.89% 8.99% -3.02% 6.72%
Common Dividends 3,672 4,223
4,145 4,015 3,971 4,147 4,255 4,318 3,840 2,591 1,213
Payout Ratio 23.46% 32.04%
36.15% 51.11% 28.98% 19.98% 42.95% 23.76% 23.02% -32.21% 8.86%
Shares Outstanding 2,205 1,820
1,901 1,930 1,947 2,033 2,086 2,249 2,493 2,698 2,888
Reference Market Price 72.59 121.4 118.7 71 51.44 45.23 60.39 61.66 79.7 55.13 74.41 59.43
EPS 5.59 7.24
6.03 4.07 7.04 10.21 4.75 8.08 6.69 -2.98 4.74
Dividend per Share 1.81 2.32 2.32 2.18 2.08 2.04 2.04 2.04 1.92 1.54 0.96 0.42
Dividend Growth Rate 35.97% 0% 6.42% 4.81% 1.96% 0% 0% 6.25% 24.68% 60.42% 128.6% 162.5%
Dividend Yield 2.67% 1.91% 1.96% 3.07% 4.04% 4.51% 3.38% 3.31% 2.41% 2.79% 1.29% 0.707%
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program