Definitive Analysis
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

Analysis Mode

Ticker

Industry

Sector

Cyrela Brazil Realty S.A. Empreendimentos e Participações (CYRE3.SA)

Company Dividend Discount ModelIndustry: Residential ConstructionSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$66.47 - $117.09$87.96
Multi-Stage$95.43 - $104.84$100.04
Blended Fair Value$94.00
Current Price$30.70
Upside206.19%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-22.47%2.75%0.610.860.070.551.642.181.170.100.290.43
YoY Growth---29.45%1,166.78%-87.54%-66.52%-24.88%85.76%1,096.24%-66.30%-32.06%-8.01%
Dividend Yield--2.55%3.53%0.48%3.10%6.52%14.94%6.90%0.59%2.03%3.74%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,821.19
(-) Cash Dividends Paid (M)223.75
(=) Cash Retained (M)1,597.44
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)364.24227.65136.59
Cash Retained (M)1,597.441,597.441,597.44
(-) Cash Required (M)-364.24-227.65-136.59
(=) Excess Retained (M)1,233.201,369.791,460.85
(/) Shares Outstanding (M)366.77366.77366.77
(=) Excess Retained per Share3.363.733.98
LTM Dividend per Share0.610.610.61
(+) Excess Retained per Share3.363.733.98
(=) Adjusted Dividend3.974.344.59
WACC / Discount Rate7.24%7.24%7.24%
Growth Rate1.19%2.19%3.19%
Fair Value$66.47$87.96$117.09
Upside / Downside116.50%186.51%281.40%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,821.191,861.101,901.901,943.581,986.192,029.722,090.61
Payout Ratio12.29%27.83%43.37%58.91%74.46%90.00%92.50%
Projected Dividends (M)223.75517.92824.881,145.051,478.861,826.751,933.82

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.24%7.24%7.24%
Growth Rate1.19%2.19%3.19%
Year 1 PV (M)478.23482.95487.68
Year 2 PV (M)703.30717.26731.37
Year 3 PV (M)901.46928.45955.97
Year 4 PV (M)1,075.031,118.161,162.57
Year 5 PV (M)1,226.161,287.951,352.22
PV of Terminal Value (M)30,615.7932,158.7433,763.29
Equity Value (M)34,999.9636,693.5238,453.10
Shares Outstanding (M)366.77366.77366.77
Fair Value$95.43$100.04$104.84
Upside / Downside210.84%225.88%241.51%

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%