Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Mode

Company

Ticker

Industry

Sector

PJSC Cherkizovo Group (GCHE.ME)

Company Dividend Discount ModelIndustry: Packaged FoodsSector: Consumer Defensive

Valuation Snapshot

Stable Growth$9,321.75 - $17,822.71$12,736.31
Multi-Stage$6,892.57 - $7,534.09$7,207.51
Blended Fair Value$9,971.91
Current Price$3,455.00
Upside188.62%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS4.98%0.00%118.42148.05213.16106.65146.2792.8981.8023.6680.3635.85
YoY Growth---20.01%-30.54%99.87%-27.09%57.47%13.55%245.82%-70.56%124.13%0.00%
Dividend Yield--2.78%3.61%7.87%3.25%5.94%4.92%4.20%1.81%9.48%3.86%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)24,301.57
(-) Cash Dividends Paid (M)0.02
(=) Cash Retained (M)24,301.55
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)4,860.313,037.701,822.62
Cash Retained (M)24,301.5524,301.5524,301.55
(-) Cash Required (M)-4,860.31-3,037.70-1,822.62
(=) Excess Retained (M)19,441.2321,263.8522,478.93
(/) Shares Outstanding (M)42.2242.2242.22
(=) Excess Retained per Share460.45503.62532.40
LTM Dividend per Share0.000.000.00
(+) Excess Retained per Share460.45503.62532.40
(=) Adjusted Dividend460.45503.62532.40
WACC / Discount Rate10.71%10.71%10.71%
Growth Rate5.50%6.50%7.50%
Fair Value$9,321.75$12,736.31$17,822.71
Upside / Downside169.80%268.63%415.85%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)24,301.5725,881.1727,563.4529,355.0731,263.1533,295.2634,294.11
Payout Ratio0.00%18.00%36.00%54.00%72.00%90.00%92.50%
Projected Dividends (M)0.024,658.639,922.8615,851.7522,509.4729,965.7331,722.05

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate10.71%10.71%10.71%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)4,168.404,207.914,247.42
Year 2 PV (M)7,944.368,095.688,248.43
Year 3 PV (M)11,355.6211,681.6012,013.75
Year 4 PV (M)14,428.1314,983.0015,553.71
Year 5 PV (M)17,186.2318,016.3418,878.21
PV of Terminal Value (M)235,935.60247,331.37259,163.29
Equity Value (M)291,018.34304,315.89318,104.82
Shares Outstanding (M)42.2242.2242.22
Fair Value$6,892.57$7,207.51$7,534.09
Upside / Downside99.50%108.61%118.06%

High-Yield Dividend Screener

« Prev Page 12 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
SOThe Southern Company3.09%$2.6967.01%
CFRCullen/Frost Bankers, Inc.3.08%$3.9439.68%
CMSCMS Energy Corporation3.08%$2.1762.27%
SJWSJW Group3.08%$1.6052.08%
SNVSynovus Financial Corp.3.08%$1.5427.05%
0HCT.LAlliant Energy Corporation3.07%$1.9962.84%
0M3L.LZions Bancorporation, National Association3.07%$1.7931.01%
IVZInvesco Ltd.3.07%$0.8335.83%
SWXSouthwest Gas Holdings, Inc.3.07%$2.4638.44%
PEGPublic Service Enterprise Group Incorporated3.06%$2.4859.65%
CASSCass Information Systems, Inc.3.05%$1.2452.58%
CIVBCivista Bancshares, Inc.3.05%$0.6725.26%
TXNTexas Instruments Incorporated3.05%$5.4198.14%
CTRECareTrust REIT, Inc.3.04%$1.1089.62%
UCBUnited Community Banks, Inc.3.04%$0.9536.76%
DRIDarden Restaurants, Inc.3.03%$5.6860.69%
HMNHorace Mann Educators Corporation3.02%$1.3634.55%
VGVenture Global, Inc.3.02%$0.2124.09%
HFBLHome Federal Bancorp, Inc. of Louisiana3.01%$0.5435.96%
TOWNTowneBank3.01%$1.0045.24%
GBCIGlacier Bancorp, Inc.3.00%$1.3464.06%
MBWMMercantile Bank Corporation3.00%$1.4327.14%
PPLPPL Corporation3.00%$1.0571.70%
DTSQDT Cloud Star Acquisition Corporation2.99%$0.3287.02%
EBMTEagle Bancorp Montana, Inc.2.99%$0.5833.76%
INDBIndependent Bank Corp.2.99%$2.1935.86%
ESSAESSA Bancorp, Inc.2.98%$0.6139.75%
RDNRadian Group Inc.2.98%$1.0725.60%
0K0X.LMetLife, Inc.2.96%$2.3641.08%
CUBBCustomers Bancorp, Inc 5.375% S2.96%$0.6612.54%
HBBHamilton Beach Brands Holding Company2.96%$0.4720.02%
SDSandRidge Energy, Inc.2.96%$0.4424.38%
STRWStrawberry Fields REIT LLC2.95%$0.3870.76%
INGRIngredion Incorporated2.94%$3.2332.02%
JWNNordstrom, Inc.2.94%$0.7342.03%
PKBKParke Bancorp, Inc.2.94%$0.7125.08%
0JW2.LM&T Bank Corporation2.93%$5.9133.38%
EIGEmployers Holdings, Inc.2.93%$1.2648.48%
MYEMyers Industries, Inc.2.93%$0.5573.41%
RMRegional Management Corp.2.93%$1.1528.16%
HSYThe Hershey Company2.92%$5.3379.75%
STZConstellation Brands, Inc.2.92%$4.1259.24%
AROCArchrock, Inc.2.91%$0.7751.05%
JXNJackson Financial Inc.2.91%$3.1338.19%
OSPNOneSpan Inc.2.91%$0.3623.87%
0LC6.LSysco Corporation2.90%$2.1055.57%
EXEExpand Energy Corporation2.89%$3.1787.89%
PGThe Procter & Gamble Company2.89%$4.0959.50%
RESRPC, Inc.2.89%$0.1672.96%
0M1R.LXcel Energy Inc.2.88%$2.1665.69%