Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Cashbuild Limited (CSB.JO)

Company Dividend Discount ModelIndustry: Home ImprovementSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$86.30 - $120.83$103.50
Multi-Stage$156.11 - $170.75$163.29
Blended Fair Value$133.40
Current Price$154.01
Upside-13.39%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS-9.47%-1.80%5.626.8411.6930.5910.799.248.409.4410.989.03
YoY Growth---17.83%-41.48%-61.78%183.56%16.72%10.07%-11.06%-14.02%21.56%34.04%
Dividend Yield--3.65%4.28%6.96%12.42%3.89%6.48%3.14%2.86%3.14%2.54%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)302.55
(-) Cash Dividends Paid (M)265.61
(=) Cash Retained (M)36.94
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)60.5137.8222.69
Cash Retained (M)36.9436.9436.94
(-) Cash Required (M)-60.51-37.82-22.69
(=) Excess Retained (M)-23.57-0.8814.25
(/) Shares Outstanding (M)21.3221.3221.32
(=) Excess Retained per Share-1.11-0.040.67
LTM Dividend per Share12.4612.4612.46
(+) Excess Retained per Share-1.11-0.040.67
(=) Adjusted Dividend11.3612.4213.13
WACC / Discount Rate9.52%9.52%9.52%
Growth Rate-3.22%-2.22%-1.22%
Fair Value$86.30$103.50$120.83
Upside / Downside-43.96%-32.80%-21.55%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)302.55295.84289.28282.87276.60270.47278.58
Payout Ratio87.79%88.23%88.67%89.12%89.56%90.00%92.50%
Projected Dividends (M)265.61261.03256.52252.08247.72243.42257.69

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.52%9.52%9.52%
Growth Rate-3.22%-2.22%-1.22%
Year 1 PV (M)235.91238.35240.78
Year 2 PV (M)209.52213.87218.27
Year 3 PV (M)186.08191.91197.86
Year 4 PV (M)165.26172.20179.35
Year 5 PV (M)146.77154.51162.57
PV of Terminal Value (M)2,384.142,509.882,640.87
Equity Value (M)3,327.683,480.723,639.71
Shares Outstanding (M)21.3221.3221.32
Fair Value$156.11$163.29$170.75
Upside / Downside1.37%6.03%10.87%

High-Yield Dividend Screener

« Prev Page 16 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
HWBKHawthorn Bancshares, Inc.2.27%$0.7724.18%
UTMDUtah Medical Products, Inc.2.27%$1.2835.35%
DKSDICK'S Sporting Goods, Inc.2.26%$4.5238.61%
EMLThe Eastern Company2.26%$0.4437.05%
SBCFSeacoast Banking Corporation of Florida2.26%$0.7143.09%
WMKWeis Markets, Inc.2.26%$1.4535.88%
0JYA.LMarathon Petroleum Corporation2.25%$3.7274.60%
FSBCFive Star Bancorp2.25%$0.8029.79%
IBMInternational Business Machines Corporation2.25%$6.5678.75%
0KYZ.LSBA Communications Corporation2.24%$4.3254.40%
BPOPPopular, Inc.2.24%$2.8224.06%
MFINMedallion Financial Corp.2.24%$0.2312.50%
MSMorgan Stanley2.24%$4.0740.12%
FXNCFirst National Corporation2.23%$0.5586.28%
BACBank of America Corporation2.22%$1.2431.97%
SSBSouthState Corporation2.22%$2.0930.58%
VLGEAVillage Super Market, Inc.2.22%$0.7720.42%
WWWWolverine World Wide, Inc.2.22%$0.4137.79%
CCBGCapital City Bank Group, Inc.2.21%$0.9326.22%
CGThe Carlyle Group Inc.2.20%$1.3476.25%
NHINational Health Investors, Inc.2.20%$1.6954.58%
VNOVornado Realty Trust2.20%$0.7315.58%
BANCBanc of California, Inc.2.19%$0.4332.44%
EBTCEnterprise Bancorp, Inc.2.19%$0.8726.66%
RHPRyman Hospitality Properties, Inc.2.19%$2.0957.31%
CDPCOPT Defense Properties2.18%$0.6045.15%
FDSFactSet Research Systems Inc.2.18%$6.2039.64%
ISBAIsabella Bank Corporation2.18%$1.1044.52%
WHWyndham Hotels & Resorts, Inc.2.18%$1.6437.28%
EFSCEnterprise Financial Services Corp2.17%$1.1722.34%
ETHGrayscale Ethereum Mini Trust2.17%$0.6434.57%
SEMSelect Medical Holdings Corporation2.17%$0.3236.19%
BFSTBusiness First Bancshares, Inc.2.16%$0.5620.21%
CWBCCommunity West Bancshares2.16%$0.4826.89%
EHTHeHealth, Inc.2.16%$0.095.60%
TPLTexas Pacific Land Corporation2.16%$6.4231.02%
CBSHCommerce Bancshares, Inc.2.15%$1.1226.40%
COLMColumbia Sportswear Company2.15%$1.2035.55%
HTHHilltop Holdings Inc.2.15%$0.7328.46%
NATHNathan's Famous, Inc.2.15%$1.9835.76%
RCKYRocky Brands, Inc.2.15%$0.6222.50%
BDXBecton, Dickinson and Company2.14%$4.1771.28%
CICigna Corporation2.14%$5.9626.01%
FBIZFirst Business Financial Services, Inc.2.14%$1.1518.19%
JBSSJohn B. Sanfilippo & Son, Inc.2.14%$1.4926.50%
JNPRJuniper Networks, Inc.2.14%$0.8682.37%
POOLPool Corporation2.14%$4.9244.68%
CSCOCisco Systems, Inc.2.13%$1.6262.56%
CSTRCapStar Financial Holdings, Inc.2.13%$0.4330.48%
HTLFHeartland Financial USA, Inc.2.13%$1.3869.73%