Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Mode

Ticker

Industry

Sector

Banco Bilbao Vizcaya Argentaria, S.A. (BBVA.DE)

Company Dividend Discount ModelIndustry: BanksSector: Financial Services

Valuation Snapshot

Stable Growth$53.92 - $293.96$97.92
Multi-Stage$58.39 - $64.08$61.18
Blended Fair Value$79.55
Current Price$4.38
Upside1,716.26%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS12.75%16.83%0.650.470.360.150.180.360.350.280.270.15
YoY Growth--39.35%28.51%135.96%-13.05%-50.40%1.90%24.09%6.19%81.91%6.42%
Dividend Yield--14.82%10.64%8.28%3.51%4.03%11.95%6.53%4.33%3.59%2.80%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)10,054.00
(-) Cash Dividends Paid (M)3,913.00
(=) Cash Retained (M)6,141.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)2,010.801,256.75754.05
Cash Retained (M)6,141.006,141.006,141.00
(-) Cash Required (M)-2,010.80-1,256.75-754.05
(=) Excess Retained (M)4,130.204,884.255,386.95
(/) Shares Outstanding (M)6,027.196,027.196,027.19
(=) Excess Retained per Share0.690.810.89
LTM Dividend per Share0.650.650.65
(+) Excess Retained per Share0.690.810.89
(=) Adjusted Dividend1.331.461.54
WACC / Discount Rate5.65%5.65%5.65%
Growth Rate3.10%4.10%5.10%
Fair Value$53.92$97.92$293.96
Upside / Downside1,131.05%2,135.69%6,611.49%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)10,054.0010,466.2510,895.4111,342.1711,807.2412,291.3912,660.13
Payout Ratio38.92%49.14%59.35%69.57%79.78%90.00%92.50%
Projected Dividends (M)3,913.005,142.686,466.637,890.519,420.2911,062.2511,710.62

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate5.65%5.65%5.65%
Growth Rate3.10%4.10%5.10%
Year 1 PV (M)4,820.814,867.574,914.32
Year 2 PV (M)5,682.485,793.255,905.09
Year 3 PV (M)6,499.736,690.696,885.37
Year 4 PV (M)7,274.187,560.537,855.25
Year 5 PV (M)8,007.438,403.378,814.82
PV of Terminal Value (M)319,628.34335,432.79351,856.33
Equity Value (M)351,912.96368,748.20386,231.18
Shares Outstanding (M)6,027.196,027.196,027.19
Fair Value$58.39$61.18$64.08
Upside / Downside1,233.05%1,296.82%1,363.05%

High-Yield Dividend Screener

« Prev Page 149 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
603110.SSNew East New Materials Co., Ltd0.00%$0.000.28%
603159.SSShanghai Yahong Moulding Co., Ltd.0.00%$0.001.27%
603589.SSAnhui Kouzi Distillery Co., Ltd.0.00%$0.000.00%
605398.SSShanghai New Centurion Network Information Technology Co., Ltd.0.00%$0.000.19%
605598.SSShanghai Geoharbour Construction Group Co., Ltd.0.00%$0.000.58%
6087.TABIST Co.,Ltd.0.00%$0.050.03%
6114.KLMKH Berhad0.00%$0.000.00%
6310.TIseki & Co., Ltd.0.00%$0.090.12%
688049.SSActions Technology Co., Ltd.0.00%$0.000.03%
688067.SSAVE Science&Technology CO.,LTD0.00%$0.000.01%
688091.SSShanghai Yizhong Pharmaceutical Co., Ltd.0.00%$0.000.03%
688256.SSCambricon Technologies Corporation Limited0.00%$0.000.08%
688283.SSChengdu KSW Technologies Co.,Ltd.0.00%$0.000.00%
688356.SSJenkem Technology Co., Ltd.0.00%$0.000.22%
688484.SSSouthchip Semiconductor Technology0.00%$0.000.06%
9964.TItec Corporation0.00%$0.0016.89%
ABMM.JKPT ABM Investama Tbk0.00%$0.0132.95%
ACE-R.BKAbsolute Clean Energy Public Company Limited0.00%$0.000.00%
ADMR.JKPT Alamtri Minerals Indonesia Tbk0.00%$0.0036.54%
AGARWALEYE.NSDr. Agarwal's Health Care Limited0.00%$0.000.00%
ALPH.LAlpha Group International plc0.00%$0.204.84%
ALRPR.TAAlrov Properties and Lodgings Ltd.0.00%$0.601.05%
ALVDM.PAVoyageurs du Monde S.A.0.00%$0.000.00%
ARYT.TAAryt Industries Ltd.0.00%$0.106.49%
AVAP.LAvation PLC0.00%$0.011.84%
BCS.WABig Cheese Studio Spolka Akcyjna0.00%$0.000.05%
BLGO.TABuligo Capital Ltd0.00%$0.0473.96%
BOURSA.KWBoursa Kuwait Securities Company K.P.S.C.0.00%$0.0861.35%
BRAV3.SABrava Energia S.A.0.00%$0.000.00%
BREN.JKPT Barito Renewables Energy Tbk0.00%$0.0024.50%
BRIGADE.BOBrigade Enterprises Limited0.00%$0.010.02%
BRPT.JKPT Barito Pacific Tbk0.00%$0.0021.75%
CALI3.SAConstrutora Adolpho Lindenberg S.A.0.00%$0.000.00%
CCPC.LCeltic plc0.00%$0.011.93%
CMDR.TAComputer Direct Group Ltd.0.00%$2.1962.36%
CMPC.SNEmpresas CMPC S.A.0.00%$0.0543.01%
CRBP2.PACaisse Régionale de Crédit Agricole Mutuel Brie Picardie Société coopérative0.00%$0.000.00%
CUAN.JKPT Petrindo Jaya Kreasi Tbk0.00%$0.001.50%
CURY.LCurrys plc0.00%$0.002.33%
DFM.AEDubai Financial Market P.J.S.C.0.00%$0.000.03%
ECOR3.SAEcoRodovias Infraestrutura e Logística S.A.0.00%$0.000.00%
EMAE4.SAEmpresa Metropolitana de Águas e Energia S.A.0.00%$0.000.00%
FORTH.BKForth Corporation Public Company Limited0.00%$0.000.00%
GCHE.MEPJSC Cherkizovo Group0.00%$0.000.00%
GFI.JOGold Fields Limited0.00%$1.0035.63%
GHUS-B.STGötenehus Group AB (publ)0.00%$0.000.01%
HALKB.ISTürkiye Halk Bankasi A.S.0.00%$0.000.01%
HAMP.ICHampidjan Hf.0.00%$0.000.01%
HHRU.MEHeadHunter Group PLC0.00%$0.000.00%
HIPR.TAHiper Global Ltd.0.00%$0.1133.34%