DDM Analysis: SALFACORP.SN

Valuation Snapshot

Stable Growth	$4,777.78 - $15,686.98	$14,700.38
Multi-Stage	$2,315.86 - $2,536.56	$2,424.17
Blended Fair Value	$8,562.28
Current Price	$745.06
Upside	1,049.21%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019
DPS	11.07%	0.00%	23.40	19.45	16.81	7.50	12.68	13.84	0.00	0.00	0.00	0.00
YoY Growth	-	-	20.31%	15.68%	124.10%	-40.84%	-8.39%	0.00%	0.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	3.49%	3.63%	5.04%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	43,567.14
(-) Cash Dividends Paid (M)	12,911.67
(=) Cash Retained (M)	30,655.47

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	8,713.43	5,445.89	3,267.54
Cash Retained (M)	30,655.47	30,655.47	30,655.47
(-) Cash Required (M)	-8,713.43	-5,445.89	-3,267.54
(=) Excess Retained (M)	21,942.04	25,209.58	27,387.93
(/) Shares Outstanding (M)	549.90	549.90	549.90
(=) Excess Retained per Share	39.90	45.84	49.81
LTM Dividend per Share	23.48	23.48	23.48
(+) Excess Retained per Share	39.90	45.84	49.81
(=) Adjusted Dividend	63.38	69.32	73.29
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	5.03%	6.03%	7.03%
Fair Value	$4,777.78	$14,700.38	$15,686.98
Upside / Downside	541.26%	1,873.05%	2,005.46%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	43,567.14	46,192.89	48,976.89	51,928.68	55,058.38	58,376.69	60,127.99
Payout Ratio	29.64%	41.71%	53.78%	65.85%	77.93%	90.00%	92.50%
Projected Dividends (M)	12,911.67	19,266.60	26,340.63	34,197.38	42,905.48	52,539.02	55,618.39

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	5.03%	6.03%	7.03%
Year 1 PV (M)	17,933.52	18,104.27	18,275.02
Year 2 PV (M)	22,821.65	23,258.31	23,699.10
Year 3 PV (M)	27,578.72	28,374.01	29,184.44
Year 4 PV (M)	32,207.32	33,451.58	34,731.55
Year 5 PV (M)	36,709.99	38,491.24	40,340.96
PV of Terminal Value (M)	1,136,241.40	1,191,374.21	1,248,626.66
Equity Value (M)	1,273,492.61	1,333,053.61	1,394,857.74
Shares Outstanding (M)	549.90	549.90	549.90
Fair Value	$2,315.86	$2,424.17	$2,536.56
Upside / Downside	210.83%	225.37%	240.45%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 13 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
CL	Colgate-Palmolive Company	2.88%	$2.24	62.40%
TCBK	TriCo Bancshares	2.87%	$1.35	37.83%
0U6R.L	Bunge Limited	2.86%	$3.05	31.37%
FBMS	The First Bancshares, Inc.	2.86%	$0.97	39.72%
RILYG	B. Riley Financial, Inc. 5.00% Senior Notes due 2026	2.86%	$0.58	56.91%
CNS	Cohen & Steers, Inc.	2.85%	$1.81	56.91%
MRBK	Meridian Corporation	2.85%	$0.49	27.85%
AMGN	Amgen Inc.	2.84%	$9.31	72.03%
BKH	Black Hills Corporation	2.84%	$1.98	50.60%
GABC	German American Bancorp, Inc.	2.84%	$1.11	40.35%
HOMB	Home Bancshares, Inc.	2.84%	$0.79	34.17%
KO	The Coca-Cola Company	2.84%	$1.96	65.04%
SBFG	SB Financial Group, Inc.	2.84%	$0.61	28.02%
TSBK	Timberland Bancorp, Inc.	2.84%	$1.00	27.24%
CATY	Cathay General Bancorp	2.83%	$1.38	31.20%
CWT	California Water Service Group	2.83%	$1.22	53.25%
EBIX	Ebix, Inc.	2.83%	$0.08	46.85%
CMS-PB	Consumers Energy Company	2.82%	$2.17	62.27%
EPRT	Essential Properties Realty Trust, Inc.	2.82%	$0.85	70.58%
GPK	Graphic Packaging Holding Company	2.82%	$0.43	24.85%
VALSX	Value Line Select Growth Fund	2.82%	$0.87	56.29%
CCNE	CNB Financial Corporation	2.81%	$0.72	35.05%
ORRF	Orrstown Financial Services, Inc.	2.81%	$0.98	26.05%
TXNM	TXNM Energy, Inc.	2.80%	$1.65	86.75%
STC	Stewart Information Services Corporation	2.79%	$1.95	54.56%
CVLY	Codorus Valley Bancorp, Inc.	2.77%	$0.67	28.98%
KKRS	KKR Group Finance Co. IX LLC 4.	2.77%	$0.49	7.61%
SHBI	Shore Bancshares, Inc.	2.77%	$0.48	28.28%
HNNA	Hennessy Advisors, Inc.	2.76%	$0.27	21.11%
HONE	HarborOne Bancorp, Inc.	2.76%	$0.33	51.05%
KMT	Kennametal Inc.	2.76%	$0.80	65.12%
PNM	PNM Resources, Inc.	2.76%	$1.12	57.65%
HWC	Hancock Whitney Corporation	2.75%	$1.77	31.35%
YOU	Clear Secure, Inc.	2.75%	$0.95	50.89%
0HE2.L	Ameren Corporation	2.74%	$2.78	53.51%
MTDR	Matador Resources Company	2.74%	$1.19	18.96%
OFG	OFG Bancorp	2.74%	$1.12	25.13%
VLO	Valero Energy Corporation	2.74%	$4.53	93.65%
YORW	The York Water Company	2.73%	$0.87	62.37%
CCZ	Comcast Holdings Corp.	2.72%	$1.63	26.92%
K	Kellanova	2.72%	$2.27	62.18%
ADT	ADT Inc.	2.71%	$0.22	29.95%
AVT	Avnet, Inc.	2.71%	$1.34	48.46%
BKU	BankUnited, Inc.	2.71%	$1.21	34.19%
CNOB	ConnectOne Bancorp, Inc.	2.71%	$0.71	48.64%
GBX	The Greenbrier Companies, Inc.	2.71%	$1.28	19.40%
PBHC	Pathfinder Bancorp, Inc.	2.71%	$0.38	26.39%
TRIN	Trinity Capital Inc.	2.71%	$0.41	20.50%
RILYN	B. Riley Financial, Inc. - 6.50	2.70%	$0.58	56.91%
0L5A.L	Sempra	2.69%	$2.41	72.79%

Financial Statements

Periods / Units / Analysis

Fundamentals

Valuations

Mode

Miscellaneous

Ticker

Industry

Sector

SalfaCorp S.A. (SALFACORP.SN)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener