Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Mode

Company Industry Sector

Ticker

Industry

Sector

Alpargatas S.A. (ALPA3.SA)

Company Dividend Discount ModelIndustry: Apparel - Footwear & AccessoriesSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$7.27 - $13.40$9.79
Multi-Stage$38.88 - $43.02$40.91
Blended Fair Value$25.35
Current Price$9.42
Upside169.12%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-12.94%-58.41%0.000.000.120.210.040.000.290.210.180.59
YoY Growth---21.74%-99.97%-39.91%391.91%83,808.33%-99.98%38.22%13.31%-68.98%265.33%
Dividend Yield--0.00%0.00%1.55%0.81%0.12%0.00%1.93%1.60%2.02%10.68%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)373.76
(-) Cash Dividends Paid (M)61.16
(=) Cash Retained (M)312.60
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)74.7546.7228.03
Cash Retained (M)312.60312.60312.60
(-) Cash Required (M)-74.75-46.72-28.03
(=) Excess Retained (M)237.85265.88284.57
(/) Shares Outstanding (M)716.90716.90716.90
(=) Excess Retained per Share0.330.370.40
LTM Dividend per Share0.090.090.09
(+) Excess Retained per Share0.330.370.40
(=) Adjusted Dividend0.420.460.48
WACC / Discount Rate2.31%2.31%2.31%
Growth Rate-3.24%-2.24%-1.24%
Fair Value$7.27$9.79$13.40
Upside / Downside-22.86%3.97%42.28%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)373.76365.39357.20349.20341.38333.73343.74
Payout Ratio16.36%31.09%45.82%60.55%75.27%90.00%92.50%
Projected Dividends (M)61.16113.60163.66211.42256.96300.36317.96

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate2.31%2.31%2.31%
Growth Rate-3.24%-2.24%-1.24%
Year 1 PV (M)109.90111.03112.17
Year 2 PV (M)153.16156.34159.56
Year 3 PV (M)191.41197.40203.52
Year 4 PV (M)225.05234.50244.24
Year 5 PV (M)254.48267.90281.89
PV of Terminal Value (M)26,939.0728,360.2029,840.68
Equity Value (M)27,873.0729,327.3830,842.06
Shares Outstanding (M)716.90716.90716.90
Fair Value$38.88$40.91$43.02
Upside / Downside312.74%334.28%356.70%

High-Yield Dividend Screener

« Prev Page 28 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
ORAOrmat Technologies, Inc.0.42%$0.4821.81%
VLTOVeralto Corporation0.42%$0.4211.39%
CEGConstellation Energy Corporation0.41%$1.5217.38%
EXPEExpedia Group, Inc.0.41%$1.1510.88%
GEGE Aerospace0.40%$1.2917.08%
GEHCVGE HealthCare Technologies Inc.0.40%$0.235.05%
ATMUAtmus Filtration Technologies Inc.0.39%$0.208.42%
BMNRBitmine Immersion Technologies, Inc.0.39%$0.120.85%
CHDNChurchill Downs Incorporated0.39%$0.437.61%
PLPCPreformed Line Products Company0.39%$0.8311.03%
AAPLApple Inc.0.38%$1.0313.77%
AMOTAllied Motion Technologies Inc.0.38%$0.1221.85%
CASYCasey's General Stores, Inc.0.38%$2.0912.85%
EAElectronic Arts Inc.0.38%$0.7721.92%
LOBLive Oak Bancshares, Inc.0.37%$0.138.44%
PCG-PAPacific Gas and Electric Company0.37%$0.086.94%
CTSCTS Corporation0.36%$0.168.09%
GVAGranite Construction Incorporated0.36%$0.4312.45%
LCORXLeuthold Core Investment Fund0.36%$0.084.98%
LCRIXLeuthold Core Investment Fund Class Institutional0.36%$0.084.98%
UHALU-Haul Holding Company0.36%$0.1817.87%
BOXBox, Inc.0.35%$0.106.61%
HCCWarrior Met Coal, Inc.0.35%$0.3147.04%
MCKMcKesson Corporation0.35%$2.918.98%
CSWICSW Industrials, Inc.0.34%$1.0211.93%
MOG-AMoog Inc.0.34%$0.8511.59%
SRBKSR Bancorp, Inc. Common stock0.34%$0.059.61%
VHAQ-UNViveon Health Acquisition Corp.0.34%$0.0417.38%
WWDWoodward, Inc.0.34%$1.0514.70%
AGXArgan, Inc.0.33%$1.0812.72%
PJTPJT Partners Inc.0.33%$0.5613.70%
REGNRegeneron Pharmaceuticals, Inc.0.33%$2.596.06%
LPLALPL Financial Holdings Inc.0.32%$1.1611.15%
METAMeta Platforms, Inc.0.31%$2.048.98%
ESABESAB Corporation0.30%$0.348.52%
POWLPowell Industries, Inc.0.30%$1.057.31%
VCVisteon Corporation0.30%$0.292.59%
WSTWest Pharmaceutical Services, Inc.0.30%$0.8312.34%
CASHPathward Financial, Inc.0.29%$0.212.52%
NGSNatural Gas Services Group, Inc.0.29%$0.106.71%
PLUSePlus inc.0.29%$0.255.41%
RVTYRevvity, Inc.0.29%$0.2814.01%
TMOThermo Fisher Scientific Inc.0.28%$1.659.48%
MRVLMarvell Technology, Inc.0.27%$0.248.33%
VNTVontier Corporation0.27%$0.103.64%
DBRGDigitalBridge Group, Inc.0.26%$0.049.84%
FOURShift4 Payments, Inc.0.26%$0.167.44%
GOOGAlphabet Inc.0.26%$0.828.01%
TPBTurning Point Brands, Inc.0.26%$0.2910.22%
USB-PAU.S. Bancorp PERP PFD SER A0.26%$2.0243.68%