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 21 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
GATX	GATX Corporation	1.45%	$2.47	28.36%
SF	Stifel Financial Corp.	1.45%	$1.86	30.82%
0HFN.L	Analog Devices, Inc.	1.44%	$3.90	84.88%
HAYN	Haynes International, Inc.	1.44%	$0.88	30.16%
0I58.L	Cummins Inc.	1.43%	$7.42	38.53%
0HRJ.L	CSX Corporation	1.42%	$0.51	33.32%
OLED	Universal Display Corporation	1.42%	$1.73	37.24%
BBW	Build-A-Bear Workshop, Inc.	1.41%	$0.86	19.50%
LBC	Luther Burbank Corporation	1.41%	$0.13	17.07%
SNDR	Schneider National, Inc.	1.41%	$0.38	58.72%
0R13.L	Church & Dwight Co., Inc.	1.40%	$1.16	36.55%
COHN	Cohen & Company Inc.	1.40%	$0.35	48.05%
HLI	Houlihan Lokey, Inc.	1.40%	$2.48	39.81%
PATK	Patrick Industries, Inc.	1.40%	$1.54	44.05%
CXT	Crane NXT, Co.	1.39%	$0.66	24.82%
ESBA	Empire State Realty OP, L.P.	1.39%	$0.09	49.94%
MMS	Maximus, Inc.	1.39%	$1.21	21.54%
WYNN	Wynn Resorts, Limited	1.39%	$1.70	34.98%
ATEN	A10 Networks, Inc.	1.38%	$0.24	34.61%
HYAC	Haymaker Acquisition Corp. III	1.38%	$0.16	37.41%
ISTR	Investar Holding Corporation	1.38%	$0.36	18.11%
MCY	Mercury General Corporation	1.38%	$1.27	16.00%
ACU	Acme United Corporation	1.37%	$0.55	28.31%
DE	Deere & Company	1.36%	$6.34	34.22%
HYAC-UN	Haymaker Acquisition Corp. 4	1.36%	$0.16	37.41%
RTX	RTX Corporation	1.36%	$2.56	52.52%
0HIN.L	Assurant, Inc.	1.35%	$3.22	19.47%
AL	Air Lease Corporation	1.35%	$0.86	9.51%
BGCP	BGC Partners, Inc.	1.34%	$0.06	11.88%
ESRT	Empire State Realty Trust, Inc.	1.34%	$0.09	49.94%
HUM	Humana Inc.	1.34%	$3.55	33.23%
ZEUS	Olympic Steel, Inc.	1.34%	$0.59	50.16%
0K9L.L	Nucor Corporation	1.33%	$2.22	31.04%
BY	Byline Bancorp, Inc.	1.33%	$0.39	13.97%
LPX	Louisiana-Pacific Corporation	1.33%	$1.09	35.19%
OPOF	Old Point Financial Corporation	1.33%	$0.56	32.91%
WSM	Williams-Sonoma, Inc.	1.33%	$2.50	27.85%
RUSHA	Rush Enterprises, Inc.	1.32%	$0.71	21.15%
VLEOX	Value Line Small Cap Opportunities Fund, Inc. Investor Class	1.32%	$0.79	56.29%
0IW7.L	Global Payments Inc.	1.31%	$1.01	13.82%
APO	Apollo Global Management, Inc.	1.31%	$1.92	27.59%
EMP	Entergy Mississippi, Inc. 1M BD 66	1.31%	$0.27	6.72%
NDSN	Nordson Corporation	1.31%	$3.15	36.67%
ROK	Rockwell Automation, Inc.	1.31%	$5.23	68.01%
UMBF	UMB Financial Corporation	1.31%	$1.52	18.87%
0L3I.L	The Charles Schwab Corporation	1.30%	$1.29	28.42%
0R2X.L	Corning Incorporated	1.30%	$1.15	72.69%
EBAY	eBay Inc.	1.30%	$1.13	24.20%
GGG	Graco Inc.	1.30%	$1.07	36.31%
HES	Hess Corporation	1.30%	$1.94	26.90%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

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