Definitive Analysis
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

Analysis Mode

Ticker

Industry

Sector

Inversiones La Construcción S.A. (ILC.SN)

Company Dividend Discount ModelIndustry: Insurance - DiversifiedSector: Financial Services

Valuation Snapshot

Stable Growth$162,433.25 - $449,370.68$421,126.13
Multi-Stage$62,568.22 - $68,492.15$65,475.75
Blended Fair Value$243,300.94
Current Price$12,999.00
Upside1,771.69%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS1.90%-2.12%524.68720.86415.03373.19256.80477.48664.95808.79608.58665.17
YoY Growth---27.21%73.69%11.21%45.33%-46.22%-28.19%-17.78%32.90%-8.51%2.34%
Dividend Yield--4.90%9.00%9.42%11.01%4.63%8.71%5.61%6.87%6.88%8.74%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)223,757.79
(-) Cash Dividends Paid (M)64,247.94
(=) Cash Retained (M)159,509.85
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)44,751.5627,969.7216,781.83
Cash Retained (M)159,509.85159,509.85159,509.85
(-) Cash Required (M)-44,751.56-27,969.72-16,781.83
(=) Excess Retained (M)114,758.29131,540.13142,728.01
(/) Shares Outstanding (M)99.0399.0399.03
(=) Excess Retained per Share1,158.861,328.331,441.30
LTM Dividend per Share648.79648.79648.79
(+) Excess Retained per Share1,158.861,328.331,441.30
(=) Adjusted Dividend1,807.651,977.122,090.10
WACC / Discount Rate6.67%6.67%6.67%
Growth Rate5.50%6.50%7.50%
Fair Value$162,433.25$421,126.13$449,370.68
Upside / Downside1,149.58%3,139.68%3,356.96%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)223,757.79238,302.04253,791.68270,288.14287,856.86306,567.56315,764.59
Payout Ratio28.71%40.97%53.23%65.49%77.74%90.00%92.50%
Projected Dividends (M)64,247.9497,633.61135,087.97176,998.90223,787.51275,910.81292,082.24

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.67%6.67%6.67%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)90,665.7791,525.1692,384.55
Year 2 PV (M)116,494.31118,713.20120,953.02
Year 3 PV (M)141,743.32145,812.26149,958.34
Year 4 PV (M)166,422.43172,822.57179,405.55
Year 5 PV (M)190,541.13199,744.34209,299.78
PV of Terminal Value (M)5,490,076.385,755,249.136,030,570.65
Equity Value (M)6,195,943.356,483,866.666,782,571.90
Shares Outstanding (M)99.0399.0399.03
Fair Value$62,568.22$65,475.75$68,492.15
Upside / Downside381.33%403.70%426.90%

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%