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 Industry Sector

Ticker

Industry

Sector

Cencosud S.A. (CENCOSUD.SN)

Company Dividend Discount ModelIndustry: Department StoresSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$21,395.11 - $25,221.21$23,629.40
Multi-Stage$39,850.98 - $43,876.63$41,825.01
Blended Fair Value$32,727.21
Current Price$2,735.00
Upside1,096.61%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS15.53%0.53%21.03103.13128.30250.6032.6110.2225.5551.0981.1628.87
YoY Growth---79.61%-19.62%-48.80%668.52%219.09%-60.00%-49.99%-37.05%181.09%44.74%
Dividend Yield--0.73%6.01%8.35%16.17%2.12%1.15%2.16%2.76%4.00%1.71%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)365,825.79
(-) Cash Dividends Paid (M)41,941.21
(=) Cash Retained (M)323,884.59
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)73,165.1645,728.2227,436.93
Cash Retained (M)323,884.59323,884.59323,884.59
(-) Cash Required (M)-73,165.16-45,728.22-27,436.93
(=) Excess Retained (M)250,719.43278,156.36296,447.65
(/) Shares Outstanding (M)2,801.752,801.752,801.75
(=) Excess Retained per Share89.4999.28105.81
LTM Dividend per Share14.9714.9714.97
(+) Excess Retained per Share89.4999.28105.81
(=) Adjusted Dividend104.46114.25120.78
WACC / Discount Rate-18.49%-18.49%-18.49%
Growth Rate2.41%3.41%4.41%
Fair Value$21,395.11$23,629.40$25,221.21
Upside / Downside682.27%763.96%822.16%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)365,825.79378,306.52391,213.04404,559.89418,362.09432,635.17445,614.23
Payout Ratio11.46%27.17%42.88%58.59%74.29%90.00%92.50%
Projected Dividends (M)41,941.21102,792.85167,747.78237,015.14310,813.58389,371.66412,193.16

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-18.49%-18.49%-18.49%
Growth Rate2.41%3.41%4.41%
Year 1 PV (M)124,894.87126,114.41127,333.94
Year 2 PV (M)247,639.63252,499.40257,406.40
Year 3 PV (M)425,129.40437,704.95450,526.07
Year 4 PV (M)677,371.21704,218.04731,855.12
Year 5 PV (M)1,031,033.471,082,363.861,135,718.60
PV of Terminal Value (M)109,146,348.42114,580,240.80120,228,432.62
Equity Value (M)111,652,417.00117,183,141.46122,931,272.75
Shares Outstanding (M)2,801.752,801.752,801.75
Fair Value$39,850.98$41,825.01$43,876.63
Upside / Downside1,357.07%1,429.25%1,504.26%

High-Yield Dividend Screener

« Prev Page 14 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
UVSPUnivest Financial Corporation2.69%$0.8728.95%
VBTXVeritex Holdings, Inc.2.69%$0.8138.53%
CBTCabot Corporation2.68%$1.8029.00%
PKOHPark-Ohio Holdings Corp.2.68%$0.5633.19%
WINAWinmark Corporation2.68%$10.7696.24%
CHCOCity Holding Company2.67%$3.2036.27%
IDAIDACORP, Inc.2.67%$3.4058.98%
LFVNLifeVantage Corporation2.67%$0.1618.67%
MMM3M Company2.67%$4.3168.77%
MSEXMiddlesex Water Company2.67%$1.3456.69%
ONBOld National Bancorp2.67%$0.6035.48%
0HQU.LCF Industries Holdings, Inc.2.66%$2.0724.22%
MGYMagnolia Oil & Gas Corporation2.66%$0.6032.28%
PEBKPeoples Bancorp of North Carolina, Inc.2.66%$0.9530.99%
GSBCGreat Southern Bancorp, Inc.2.65%$1.6326.64%
HDThe Home Depot, Inc.2.65%$9.1562.39%
MVBFMVB Financial Corp.2.65%$0.6827.31%
PPGPPG Industries, Inc.2.65%$2.7662.85%
TWMIXAmerican Century Emerging Markets Investor Class2.64%$0.4076.80%
0M2A.LAdeia Inc.2.63%$0.3553.29%
ALLYAlly Financial Inc.2.63%$1.2059.56%
FRAFFranklin Financial Services Corporation2.63%$1.2836.88%
LEALear Corporation2.63%$3.1237.81%
VHIValhi, Inc.2.63%$0.3249.46%
FHIFederated Hermes, Inc.2.62%$1.3727.23%
MKCMcCormick & Company, Incorporated2.62%$1.7661.04%
SLBSLB N.V.2.62%$1.0542.94%
BAHBooz Allen Hamilton Holding Corporation2.61%$2.2233.15%
GILDGilead Sciences, Inc.2.61%$3.1849.10%
AWRAmerican States Water Company2.60%$1.8855.89%
CBANColony Bankcorp, Inc.2.59%$0.4628.75%
MDUMDU Resources Group, Inc.2.59%$0.5162.41%
PLBCPlumas Bancorp2.59%$1.1427.38%
CRD-ACrawford & Company2.58%$0.2843.18%
WBSWebster Financial Corporation2.57%$1.6429.21%
FANGDiamondback Energy, Inc.2.56%$3.9026.98%
JEFJefferies Financial Group Inc.2.56%$1.6349.77%
UNHUnitedHealth Group Incorporated2.56%$8.6044.61%
DOXAmdocs Limited2.55%$2.0439.68%
DVNDevon Energy Corporation2.55%$0.9622.55%
TGNATEGNA Inc.2.55%$0.4923.26%
CFFIC&F Financial Corporation2.54%$1.8022.24%
MTHMeritage Homes Corporation2.54%$1.6821.92%
DTMDT Midstream, Inc.2.52%$3.0477.42%
LEVILevi Strauss & Co.2.52%$0.5234.78%
NFGNational Fuel Gas Company2.52%$2.0736.34%
AMNBAmerican National Bankshares Inc.2.51%$1.2048.76%
HIMYXPioneer High Income Municipal Fund Class Y2.51%$0.1481.31%
ACNBACNB Corporation2.50%$1.1837.66%
FMBHFirst Mid Bancshares, Inc.2.50%$0.9626.52%