Definitive Analysis
Definitive Analysis
Get Full Access
See Pricing Start Free Trial

Bicicletas Monark S.A. (BMKS3.SA)

Company Dividend Discount ModelIndustry: LeisureSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$3,432.59 - $8,283.29$5,093.71
Multi-Stage$3,928.15 - $4,310.61$4,115.77
Blended Fair Value$4,604.74
Current Price$400.00
Upside1,051.19%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS36.20%4.79%37.6255.3417.127.595.838.0317.0735.2624.3031.58
YoY Growth---32.03%223.25%125.57%30.28%-27.43%-52.97%-51.60%45.12%-23.05%34.09%
Dividend Yield--9.86%13.94%4.39%3.07%2.40%4.12%5.69%10.85%8.10%11.28%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)76.87
(-) Cash Dividends Paid (M)15.27
(=) Cash Retained (M)61.60
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)15.379.615.77
Cash Retained (M)61.6061.6061.60
(-) Cash Required (M)-15.37-9.61-5.77
(=) Excess Retained (M)46.2351.9955.84
(/) Shares Outstanding (M)0.470.470.47
(=) Excess Retained per Share98.14110.38118.54
LTM Dividend per Share32.4232.4232.42
(+) Excess Retained per Share98.14110.38118.54
(=) Adjusted Dividend130.56142.80150.96
WACC / Discount Rate6.70%6.70%6.70%
Growth Rate2.79%3.79%4.79%
Fair Value$3,432.59$5,093.71$8,283.29
Upside / Downside758.15%1,173.43%1,970.82%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)76.8779.7982.8285.9689.2292.6195.38
Payout Ratio19.86%33.89%47.92%61.95%75.97%90.00%92.50%
Projected Dividends (M)15.2727.0439.6853.2567.7883.3488.23

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.70%6.70%6.70%
Growth Rate2.79%3.79%4.79%
Year 1 PV (M)25.1025.3425.59
Year 2 PV (M)34.1934.8535.53
Year 3 PV (M)42.5743.8345.11
Year 4 PV (M)50.3052.2954.33
Year 5 PV (M)57.4160.2563.21
PV of Terminal Value (M)1,640.721,722.091,806.66
Equity Value (M)1,850.281,938.662,030.43
Shares Outstanding (M)0.470.470.47
Fair Value$3,928.15$4,115.77$4,310.61
Upside / Downside882.04%928.94%977.65%

High-Yield Dividend Screener

« Prev Page 17 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
SAHSonic Automotive, Inc.2.13%$1.3135.28%
AIG-PAAmerican International Group, Inc.2.12%$1.6930.01%
LANCLancaster Colony Corporation2.11%$3.8261.80%
TDACTranslational Development Acquisition Corp.2.10%$0.2279.86%
FASTFastenal Company2.09%$0.8579.50%
FDUSFidus Investment Corporation2.09%$0.4117.86%
IBOCInternational Bancshares Corporation2.09%$1.4020.70%
SMRSXALPS/Smith Short Duration Bond Investor2.09%$0.2298.81%
SSSSSuRo Capital Corp.2.09%$0.208.46%
MLRMiller Industries, Inc.2.08%$0.7830.00%
OACCOaktree Acquisition Corp. III Life Sciences2.08%$0.2261.74%
FCCOFirst Community Corporation2.07%$0.6025.08%
GNTXGentex Corporation2.07%$0.4928.42%
OACCUOaktree Acquisition Corp. III Life Sciences Unit2.07%$0.2261.74%
DLBDolby Laboratories, Inc.2.06%$1.3149.64%
APOGApogee Enterprises, Inc.2.05%$0.7737.24%
CAKEThe Cheesecake Factory Incorporated2.05%$1.0832.74%
EWBCEast West Bancorp, Inc.2.05%$2.3625.97%
ALFCenturion Acquisition Corp.2.04%$0.2251.38%
ATOAtmos Energy Corporation2.04%$3.4546.19%
OVLYOak Valley Bancorp2.04%$0.6129.73%
0HYE.LCincinnati Financial Corporation2.03%$3.2824.36%
AOSA. O. Smith Corporation2.03%$1.3936.68%
ACTEnact Holdings, Inc.2.02%$0.8018.03%
ARKOArko Corp.2.02%$0.0955.86%
KFYKorn Ferry2.02%$1.3426.97%
0H68.LAflac Incorporated2.01%$2.2028.14%
LENLennar Corporation2.01%$2.1025.46%
AVYAvery Dennison Corporation2.00%$3.6641.17%
RHLDResolute Holdings Management, Inc.2.00%$3.7422.61%
ALFUUCenturion Acquisition Corp. Unit1.99%$0.2251.38%
GNTYGuaranty Bancshares, Inc.1.99%$0.9730.69%
NCNACCO Industries, Inc.1.99%$0.9524.54%
QCOMQUALCOMM Incorporated1.99%$3.4468.67%
THGThe Hanover Insurance Group, Inc.1.98%$3.5520.46%
CNMDCONMED Corporation1.97%$0.8038.60%
FBINFortune Brands Innovations, Inc.1.97%$1.0036.69%
FEIMFrequency Electronics, Inc.1.97%$1.0046.25%
RPMRPM International Inc.1.97%$2.0437.93%
BNJBrookfield Finance Inc. 4.50% P1.96%$0.3070.51%
MTGMGIC Investment Corporation1.96%$0.5717.51%
CCSCentury Communities, Inc.1.95%$1.1516.06%
0K6F.LNetApp, Inc.1.94%$2.0735.51%
BLKBlackRock, Inc.1.94%$21.0053.94%
FNB-PEF.N.B. Corporation1.94%$0.4834.55%
0L4F.LSealed Air Corporation1.93%$0.8030.13%
AEOAmerican Eagle Outfitters, Inc.1.93%$0.5142.14%
SLGNSilgan Holdings Inc.1.93%$0.8026.98%
FSFGFirst Savings Financial Group, Inc.1.92%$0.6123.93%
GENGen Digital Inc.1.92%$0.5054.91%