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

Forus S.A. (FORUS.SN)

Company Dividend Discount ModelIndustry: Apparel - RetailSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$1,895.87 - $3,884.55$2,658.27
Multi-Stage$2,147.69 - $2,352.26$2,248.06
Blended Fair Value$2,453.17
Current Price$2,139.90
Upside14.64%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS2.45%-2.69%44.1348.2645.4320.0413.8439.0940.8540.3948.5154.28
YoY Growth---8.56%6.23%126.73%44.77%-64.59%-4.29%1.14%-16.75%-10.63%-6.36%
Dividend Yield--2.10%2.97%2.90%1.81%0.97%5.36%2.35%1.71%1.84%2.86%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)28,368.15
(-) Cash Dividends Paid (M)12,108.55
(=) Cash Retained (M)16,259.60
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)5,673.633,546.022,127.61
Cash Retained (M)16,259.6016,259.6016,259.60
(-) Cash Required (M)-5,673.63-3,546.02-2,127.61
(=) Excess Retained (M)10,585.9712,713.5814,131.99
(/) Shares Outstanding (M)261.44261.44261.44
(=) Excess Retained per Share40.4948.6354.05
LTM Dividend per Share46.3146.3146.31
(+) Excess Retained per Share40.4948.6354.05
(=) Adjusted Dividend86.8194.94100.37
WACC / Discount Rate7.56%7.56%7.56%
Growth Rate2.85%3.85%4.85%
Fair Value$1,895.87$2,658.27$3,884.55
Upside / Downside-11.40%24.22%81.53%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)28,368.1529,459.5330,592.9031,769.8832,992.1334,261.4135,289.25
Payout Ratio42.68%52.15%61.61%71.07%80.54%90.00%92.50%
Projected Dividends (M)12,108.5515,362.2318,848.3422,579.9526,570.7830,835.2732,642.56

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.56%7.56%7.56%
Growth Rate2.85%3.85%4.85%
Year 1 PV (M)14,145.4314,282.9714,420.51
Year 2 PV (M)15,980.7516,293.0316,608.33
Year 3 PV (M)17,628.2418,147.4618,676.78
Year 4 PV (M)19,100.8419,854.6220,630.51
Year 5 PV (M)20,410.7021,422.4622,473.96
PV of Terminal Value (M)474,227.07497,734.71522,165.48
Equity Value (M)561,493.03587,735.27614,975.57
Shares Outstanding (M)261.44261.44261.44
Fair Value$2,147.69$2,248.06$2,352.26
Upside / Downside0.36%5.05%9.92%

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%