Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Ferrari N.V. (2FE.DE)

Company Dividend Discount ModelIndustry: Auto - ManufacturersSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$130.74 - $235.45$174.53
Multi-Stage$104.20 - $113.56$108.80
Blended Fair Value$141.66
Current Price$416.10
Upside-65.95%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS17.95%0.00%2.461.841.400.901.161.080.740.670.490.00
YoY Growth--33.86%31.70%55.85%-23.07%8.01%44.76%10.93%38.06%0.00%0.00%
Dividend Yield--0.63%0.47%0.56%0.45%0.65%0.76%0.62%0.69%0.70%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,601.95
(-) Cash Dividends Paid (M)531.50
(=) Cash Retained (M)1,070.45
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)320.39200.24120.15
Cash Retained (M)1,070.451,070.451,070.45
(-) Cash Required (M)-320.39-200.24-120.15
(=) Excess Retained (M)750.06870.20950.30
(/) Shares Outstanding (M)178.78178.78178.78
(=) Excess Retained per Share4.204.875.32
LTM Dividend per Share2.972.972.97
(+) Excess Retained per Share4.204.875.32
(=) Adjusted Dividend7.177.848.29
WACC / Discount Rate11.28%11.28%11.28%
Growth Rate5.50%6.50%7.50%
Fair Value$130.74$174.53$235.45
Upside / Downside-68.58%-58.06%-43.42%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,601.951,706.071,816.971,935.072,060.852,194.802,260.65
Payout Ratio33.18%44.54%55.91%67.27%78.64%90.00%92.50%
Projected Dividends (M)531.50759.931,015.811,301.751,620.561,975.322,091.10

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate11.28%11.28%11.28%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)676.46682.87689.28
Year 2 PV (M)804.92820.25835.72
Year 3 PV (M)918.19944.55971.40
Year 4 PV (M)1,017.511,056.641,096.89
Year 5 PV (M)1,104.031,157.361,212.72
PV of Terminal Value (M)14,107.7014,789.1015,496.59
Equity Value (M)18,628.8019,450.7720,302.61
Shares Outstanding (M)178.78178.78178.78
Fair Value$104.20$108.80$113.56
Upside / Downside-74.96%-73.85%-72.71%

High-Yield Dividend Screener

« Prev Page 13 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
PCR.WAPCC Rokita S.A.7.82%$5.0595.33%
TQR.BKTQR Public Company Limited7.82%$0.3990.56%
KGI.BKKGI Securities (Thailand) Public Company Limited7.81%$0.3162.80%
PRDA.JKPT Prodia Widyahusada Tbk7.81%$180.5285.06%
AIMIRT.BKAIM Industrial Growth Freehold and Leasehold Real Estate Investment Trust7.80%$0.8581.01%
AKRA.JKPT AKR Corporindo Tbk7.80%$99.8882.20%
SPREME.BKSupreme Distribution Public Company Limited7.80%$0.1190.62%
AYV.PAAyvens7.79%$0.9171.87%
1378.HKChina Hongqiao Group Limited7.78%$2.6556.89%
NRG.PANRJ Group S.A.7.78%$0.6363.81%
D2O.AXDuxton Water Limited7.77%$0.1250.68%
TVO-R.BKThai Vegetable Oil Public Company Limited7.77%$1.7462.11%
C38U.SICapitaLand Integrated Commercial Trust7.76%$0.1874.73%
002839.SZJiangsu Zhangjiagang Rural Commercial Bank Co., Ltd7.75%$0.3544.09%
0710.HKBOE Varitronix Limited7.75%$0.4239.15%
0951.HKChaowei Power Holdings Limited7.75%$0.1120.52%
1681.HKConsun Pharmaceutical Group Limited7.75%$1.2055.92%
AXA.DEAXA S.A.7.75%$3.1752.74%
RND.AXRand Mining Limited7.75%$0.2057.47%
601881.SSChina Galaxy Securities Co., Ltd.7.74%$1.2298.30%
TA1.DETelekom Austria AG7.74%$0.7679.04%
0746.HKLee & Man Chemical Company Limited7.73%$0.4035.48%
NESN.SWNestlé S.A.7.73%$6.0972.83%
2633.HKJacobson Pharma Corporation Limited7.72%$0.1036.63%
000498.SZShandong Hi-Speed Road and Bridge Group Co., Ltd.7.71%$0.4748.64%
0016.HKSun Hung Kai Properties Limited7.71%$7.4556.97%
0QKE.LVontobel Holding AG7.70%$4.4661.99%
HAEK.DEHaemato AG7.70%$1.6385.37%
2688.HKENN Energy Holdings Limited7.68%$5.3950.36%
ASIMAR.BKAsian Marine Services Public Company Limited7.68%$0.1260.54%
SAMS.PASamse S.A.7.68%$10.2556.16%
SEC.AXSpheria Emerging Companies Limited7.68%$0.2215.84%
UVAN.BKUnivanich Palm Oil Public Company Limited7.68%$1.0063.09%
JCT.BKJack Chia Industries (Thailand) Public Company Limited7.67%$6.4483.85%
KFL.NZKingfish Limited7.67%$0.1038.05%
ALRIB.PARiber S.A.7.65%$0.2771.18%
DXI.AXDexus Industria REIT7.65%$0.2117.56%
NISP.JKPT Bank OCBC NISP Tbk7.65%$106.0049.91%
SCG.AXScentre Group7.65%$0.3291.06%
002572.SZSuofeiya Home Collection Co., Ltd.7.62%$1.0488.29%
035000.KSHS Ad Inc.7.62%$648.8381.78%
JMT-R.BKJMT Network Services Public Company Limited7.62%$0.6769.23%
SQU.DEVinci S.A.7.62%$9.2455.99%
0QP2.LZurich Insurance Group AG7.61%$32.4879.70%
BAMI.MIBanco BPM S.p.A.7.61%$1.0080.93%
600795.SSGD Power Development Co.,Ltd7.60%$0.3892.13%
BTI.AXBailador Technology Investments Limited7.60%$0.0934.83%
SMPC.BKSahamitr Pressure Container Public Company Limited7.60%$0.6757.18%
0O33.LOeneo S.A.7.59%$0.7076.88%
BOREO.HEBoreo Oyj7.59%$1.0882.86%