DDM Analysis: SALFACORP.SN

Valuation Snapshot

Stable Growth	$4,778.57 - $15,686.98	$14,700.38
Multi-Stage	$2,316.02 - $2,536.74	$2,424.34
Blended Fair Value	$8,562.36
Current Price	$745.06
Upside	1,049.22%
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	$4,778.57	$14,700.38	$15,686.98
Upside / Downside	541.37%	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)	17,933.55	18,104.31	18,275.06
Year 2 PV (M)	22,821.75	23,258.41	23,699.21
Year 3 PV (M)	27,578.90	28,374.20	29,184.63
Year 4 PV (M)	32,207.60	33,451.87	34,731.86
Year 5 PV (M)	36,710.39	38,491.66	40,341.41
PV of Terminal Value (M)	1,136,331.23	1,191,468.39	1,248,725.38
Equity Value (M)	1,273,583.44	1,333,148.84	1,394,957.54
Shares Outstanding (M)	549.90	549.90	549.90
Fair Value	$2,316.02	$2,424.34	$2,536.74
Upside / Downside	210.85%	225.39%	240.48%

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

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