DDM Analysis: CENCOSUD.SN

Valuation Snapshot

Stable Growth	$21,395.11 - $25,221.21	$23,629.40
Multi-Stage	$39,491.33 - $43,480.56	$41,447.50
Blended Fair Value	$32,538.45
Current Price	$2,735.00
Upside	1,089.71%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	15.53%	0.53%	21.03	103.13	128.30	250.60	32.61	10.22	25.55	51.09	81.16	28.87
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

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	73,165.16	45,728.22	27,436.93
Cash Retained (M)	323,884.59	323,884.59	323,884.59
(-) Cash Required (M)	-73,165.16	-45,728.22	-27,436.93
(=) Excess Retained (M)	250,719.43	278,156.36	296,447.65
(/) Shares Outstanding (M)	2,801.75	2,801.75	2,801.75
(=) Excess Retained per Share	89.49	99.28	105.81
LTM Dividend per Share	14.97	14.97	14.97
(+) Excess Retained per Share	89.49	99.28	105.81
(=) Adjusted Dividend	104.46	114.25	120.78
WACC / Discount Rate	-18.34%	-18.34%	-18.34%
Growth Rate	2.41%	3.41%	4.41%
Fair Value	$21,395.11	$23,629.40	$25,221.21
Upside / Downside	682.27%	763.96%	822.16%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	365,825.79	378,306.52	391,213.04	404,559.89	418,362.09	432,635.17	445,614.23
Payout Ratio	11.46%	27.17%	42.88%	58.59%	74.29%	90.00%	92.50%
Projected Dividends (M)	41,941.21	102,792.85	167,747.78	237,015.14	310,813.58	389,371.66	412,193.16

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-18.34%	-18.34%	-18.34%
Growth Rate	2.41%	3.41%	4.41%
Year 1 PV (M)	124,667.49	125,884.80	127,102.12
Year 2 PV (M)	246,738.75	251,580.84	256,469.99
Year 3 PV (M)	422,811.67	435,318.66	448,069.88
Year 4 PV (M)	672,451.81	699,103.67	726,540.02
Year 5 PV (M)	1,021,682.14	1,072,546.97	1,125,417.79
PV of Terminal Value (M)	108,156,406.71	113,541,014.47	119,137,978.00
Equity Value (M)	110,644,758.57	116,125,449.42	121,821,577.81
Shares Outstanding (M)	2,801.75	2,801.75	2,801.75
Fair Value	$39,491.33	$41,447.50	$43,480.56
Upside / Downside	1,343.92%	1,415.45%	1,489.78%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 24 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
EXPD	Expeditors International of Washington, Inc.	0.99%	$1.50	24.32%
LISOX	Lazard International Strategic Equity Ptf Open Shares	0.99%	$0.13	36.87%
MXC	Mexco Energy Corporation	0.99%	$0.10	12.25%
NIC	Nicolet Bankshares, Inc.	0.99%	$1.19	12.58%
PAYC	Paycom Software, Inc.	0.99%	$1.51	18.80%
RRC	Range Resources Corporation	0.99%	$0.35	14.60%
WLFC	Willis Lease Finance Corporation	0.99%	$1.32	7.58%
WOR	Worthington Industries, Inc.	0.99%	$0.52	23.95%
CNXN	PC Connection, Inc.	0.98%	$0.56	16.89%
CAT	Caterpillar Inc.	0.97%	$5.78	29.40%
CNK	Cinemark Holdings, Inc.	0.97%	$0.23	18.28%
ECL	Ecolab Inc.	0.97%	$2.54	36.57%
EVR	Evercore Inc.	0.97%	$3.41	27.02%
LSBK	Lake Shore Bancorp, Inc.	0.96%	$0.14	24.34%
0ITL.L	Arthur J. Gallagher & Co.	0.95%	$2.42	39.43%
0IZI.L	W.W. Grainger, Inc.	0.95%	$9.52	26.47%
0L5V.L	The Sherwin-Williams Company	0.95%	$3.11	30.09%
0R2S.L	Stryker Corporation	0.95%	$3.28	43.09%
RRX	Regal Rexnord Corporation	0.95%	$1.39	36.07%
WT	WisdomTree, Inc.	0.95%	$0.12	18.12%
J	Jacobs Solutions Inc.	0.94%	$1.27	53.80%
ORCL	Oracle Corporation	0.94%	$1.84	34.81%
TCBS	Texas Community Bancshares, Inc.	0.94%	$0.17	19.22%
IMKTA	Ingles Markets, Incorporated	0.93%	$0.65	14.68%
ODC	Oil-Dri Corporation of America	0.93%	$0.45	12.28%
PENG	Penguin Solutions, Inc.	0.93%	$0.19	40.17%
SSBK	Southern States Bancshares, Inc.	0.93%	$0.34	9.19%
DAL	Delta Air Lines, Inc.	0.92%	$0.63	8.94%
HIFS	Hingham Institution for Savings	0.92%	$2.49	12.15%
RL	Ralph Lauren Corporation	0.92%	$3.34	24.37%
OPY	Oppenheimer Holdings Inc.	0.91%	$0.66	8.90%
BGC	BGC Group, Inc	0.90%	$0.08	23.56%
CDRE	Cadre Holdings, Inc.	0.90%	$0.37	33.35%
MBNKP	Medallion Bank	0.90%	$0.23	12.50%
JBHT	J.B. Hunt Transport Services, Inc.	0.89%	$1.75	30.14%
NYT	The New York Times Company	0.89%	$0.62	30.32%
RMD	ResMed Inc.	0.89%	$2.18	22.31%
VBFC	Village Bank and Trust Financial Corp.	0.89%	$0.72	15.35%
0I14.L	Cognex Corporation	0.88%	$0.32	49.16%
AR	Antero Resources Corporation	0.88%	$0.30	17.15%
LDOS	Leidos Holdings, Inc.	0.88%	$1.61	14.88%
LMAT	LeMaitre Vascular, Inc.	0.88%	$0.70	32.20%
NNI	Nelnet, Inc.	0.88%	$1.14	9.52%
PFSI	PennyMac Financial Services, Inc.	0.88%	$1.16	12.49%
SMBK	SmartFinancial, Inc.	0.88%	$0.32	11.76%
BYD	Boyd Gaming Corporation	0.87%	$0.75	3.22%
ROST	Ross Stores, Inc.	0.87%	$1.59	24.85%
BBSI	Barrett Business Services, Inc.	0.86%	$0.31	15.02%
BCO	The Brink's Company	0.86%	$1.00	24.81%
HXL	Hexcel Corporation	0.86%	$0.66	77.18%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Cencosud S.A. (CENCOSUD.SN)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener