Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Cashbuild Limited (CSB.JO)

Company Dividend Discount ModelIndustry: Home ImprovementSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$86.30 - $120.83$103.50
Multi-Stage$156.11 - $170.75$163.29
Blended Fair Value$133.40
Current Price$154.01
Upside-13.39%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS-9.47%-1.80%5.626.8411.6930.5910.799.248.409.4410.989.03
YoY Growth---17.83%-41.48%-61.78%183.56%16.72%10.07%-11.06%-14.02%21.56%34.04%
Dividend Yield--3.65%4.28%6.96%12.42%3.89%6.48%3.14%2.86%3.14%2.54%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)302.55
(-) Cash Dividends Paid (M)265.61
(=) Cash Retained (M)36.94
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)60.5137.8222.69
Cash Retained (M)36.9436.9436.94
(-) Cash Required (M)-60.51-37.82-22.69
(=) Excess Retained (M)-23.57-0.8814.25
(/) Shares Outstanding (M)21.3221.3221.32
(=) Excess Retained per Share-1.11-0.040.67
LTM Dividend per Share12.4612.4612.46
(+) Excess Retained per Share-1.11-0.040.67
(=) Adjusted Dividend11.3612.4213.13
WACC / Discount Rate9.52%9.52%9.52%
Growth Rate-3.22%-2.22%-1.22%
Fair Value$86.30$103.50$120.83
Upside / Downside-43.96%-32.80%-21.55%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)302.55295.84289.28282.87276.60270.47278.58
Payout Ratio87.79%88.23%88.67%89.12%89.56%90.00%92.50%
Projected Dividends (M)265.61261.03256.52252.08247.72243.42257.69

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.52%9.52%9.52%
Growth Rate-3.22%-2.22%-1.22%
Year 1 PV (M)235.91238.35240.78
Year 2 PV (M)209.52213.87218.27
Year 3 PV (M)186.08191.91197.86
Year 4 PV (M)165.26172.20179.35
Year 5 PV (M)146.77154.51162.57
PV of Terminal Value (M)2,384.142,509.882,640.87
Equity Value (M)3,327.683,480.723,639.71
Shares Outstanding (M)21.3221.3221.32
Fair Value$156.11$163.29$170.75
Upside / Downside1.37%6.03%10.87%

High-Yield Dividend Screener

« Prev Page 11 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
THFFFirst Financial Corporation3.32%$1.9831.67%
IRDMIridium Communications Inc.3.31%$0.5949.66%
PDCOPatterson Companies, Inc.3.31%$1.0466.64%
0HRZ.LCoterra Energy Inc.3.30%$0.8840.64%
ACIAlbertsons Companies, Inc.3.30%$0.5733.33%
KDPKeurig Dr Pepper Inc.3.30%$0.9278.89%
SPBSpectrum Brands Holdings, Inc.3.30%$1.9848.25%
0IUX.LGenuine Parts Company3.29%$4.0569.77%
BGBunge Global S.A.3.29%$3.0531.37%
HDGCXThe Hartford Dividend and Growth Fund Class C3.29%$1.0820.58%
PSBDPalmer Square Capital BDC Inc.3.29%$0.4090.32%
LIENChicago Atlantic BDC, Inc.3.28%$0.3423.50%
REXRRexford Industrial Realty, Inc.3.28%$1.2890.14%
CVCYCentral Valley Community Bancorp3.27%$0.5832.80%
F-PDFord Motor Company 6.500% Notes3.27%$0.7463.45%
FSBWFS Bancorp, Inc.3.27%$1.3331.78%
TRNOTerreno Realty Corporation3.27%$1.9362.02%
0I1P.LComerica Incorporated3.26%$2.8252.30%
ALEXAlexander & Baldwin, Inc.3.26%$0.6766.95%
BRXBrixmor Property Group Inc.3.26%$0.8578.30%
AGM-PCFederal Agricultural Mortgage Corporation3.24%$7.8539.89%
HTOH2O America3.24%$1.6052.08%
WECWEC Energy Group, Inc.3.24%$3.4566.21%
XOMExxon Mobil Corporation3.24%$3.9857.54%
SCLStepan Company3.22%$1.5276.82%
HBTHBT Financial, Inc.3.21%$0.8333.20%
KALUKaiser Aluminum Corporation3.21%$3.8670.13%
SMPStandard Motor Products, Inc.3.20%$1.1838.74%
0QZA.LConocoPhillips3.19%$3.0943.65%
PAGPenske Automotive Group, Inc.3.18%$5.0435.22%
CRBGCorebridge Financial, Inc.3.17%$0.9652.57%
EDConsolidated Edison, Inc.3.17%$3.1756.36%
LARKLandmark Bancorp, Inc.3.17%$0.8238.75%
NBPU.LNB Private Equity Partners Limited3.17%$0.6770.20%
PFBCPreferred Bank3.16%$3.0329.67%
HNIHNI Corporation3.15%$1.3444.63%
RBBRBB Bancorp3.15%$0.6443.45%
FGF&G Annuities & Life, Inc.3.14%$0.9428.23%
NBHCNational Bank Holdings Corporation3.14%$1.1937.27%
0KZA.LSM Energy Company3.13%$0.609.44%
CBUCommunity Bank System, Inc.3.13%$1.8246.85%
DTEDTE Energy Company3.13%$4.0887.19%
RNSTRenasant Corporation3.13%$1.1148.14%
BSRRSierra Bancorp3.11%$1.0134.68%
FCFFirst Commonwealth Financial Corporation3.11%$0.5238.19%
PNCThe PNC Financial Services Group, Inc.3.11%$6.5739.89%
PRKPark National Corporation3.11%$4.8044.20%
GEFGreif, Inc.3.10%$2.1212.04%
0QAH.LMerck & Co., Inc.3.09%$3.2542.60%
BANRBanner Corporation3.09%$1.9335.15%