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

Plaza S.A. (MALLPLAZA.SN)

Company Dividend Discount ModelIndustry: Real Estate - ServicesSector: Real Estate

Valuation Snapshot

Stable Growth$51,679.28 - $60,886.94$57,059.98
Multi-Stage$10,753.38 - $11,784.79$11,259.55
Blended Fair Value$34,159.76
Current Price$2,078.80
Upside1,543.24%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR202420232022202120202019201820172016
DPS20.47%0.00%58.970.0121.294.1114.8623.2420.3817.5517.770.00
YoY Growth--1,107,739.10%-99.98%417.57%-72.31%-36.08%14.05%16.10%-1.23%0.00%0.00%
Dividend Yield--3.00%0.00%2.17%0.54%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)652,860.64
(-) Cash Dividends Paid (M)93,890.26
(=) Cash Retained (M)558,970.38
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)130,572.1381,607.5848,964.55
Cash Retained (M)558,970.38558,970.38558,970.38
(-) Cash Required (M)-130,572.13-81,607.58-48,964.55
(=) Excess Retained (M)428,398.25477,362.80510,005.83
(/) Shares Outstanding (M)2,132.442,132.442,132.44
(=) Excess Retained per Share200.90223.86239.17
LTM Dividend per Share44.0344.0344.03
(+) Excess Retained per Share200.90223.86239.17
(=) Adjusted Dividend244.93267.89283.20
WACC / Discount Rate5.90%5.90%5.90%
Growth Rate5.50%6.50%7.50%
Fair Value$51,679.28$57,059.98$60,886.94
Upside / Downside2,386.01%2,644.85%2,828.95%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)652,860.64695,296.58740,490.86788,622.77839,883.25894,475.66921,309.93
Payout Ratio14.38%29.51%44.63%59.75%74.88%90.00%92.50%
Projected Dividends (M)93,890.26205,147.89330,472.32471,222.17628,873.27805,028.09852,211.68

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate5.90%5.90%5.90%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)191,890.68193,709.55195,528.42
Year 2 PV (M)289,140.39294,647.70300,206.97
Year 3 PV (M)385,643.69396,714.13407,994.44
Year 4 PV (M)481,404.87499,918.34518,960.73
Year 5 PV (M)576,428.20604,269.90633,177.16
PV of Terminal Value (M)21,006,413.5622,021,031.1923,074,480.62
Equity Value (M)22,930,921.3824,010,290.8125,130,348.34
Shares Outstanding (M)2,132.442,132.442,132.44
Fair Value$10,753.38$11,259.55$11,784.79
Upside / Downside417.29%441.64%466.90%

High-Yield Dividend Screener

« Prev Page 30 of 30
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
LZOEXLazard Emerging Markets Equity Portfolio0.09%$0.0236.87%
PWRQuanta Services, Inc.0.09%$0.395.78%
AAMIAcadian Asset Management0.08%$0.041.59%
PDLBPonce Financial Group, Inc.0.08%$0.011.31%
VRTVertiv Holdings Co0.08%$0.155.48%
0J46.LHEICO Corporation0.07%$0.234.98%
0JYM.LMarkel Corporation0.07%$1.410.87%
CHCIComstock Holding Companies, Inc.0.06%$0.010.56%
MTVCMotive Capital Corp II0.06%$0.012.21%
ENJEntergy New Orleans, LLC First Mortgage Bonds, 5.0% Series due December 1, 20520.05%$0.010.31%
ENOEntergy New Orleans, LLC First Mortgage Bonds, 5.50% Series due April 1, 20660.05%$0.010.31%
AJRDAerojet Rocketdyne Holdings, Inc.0.04%$0.022.70%
ERESEast Resources Acquisition Company0.04%$0.001.55%
NBNNortheast Bank0.04%$0.040.38%
ARHSArhaus, Inc.0.03%$0.000.61%
BSIGBrightSphere Investment Group Inc.0.03%$0.010.34%
EWCZEuropean Wax Center, Inc.0.03%$0.000.37%
WIREEncore Wire Corporation0.03%$0.080.42%
ACFNAcorn Energy, Inc.0.02%$0.000.09%
ACMRACM Research, Inc.0.02%$0.010.62%
CFBCrossFirst Bankshares, Inc.0.02%$0.000.21%
FDSBFifth District Savings Bank0.02%$0.000.35%
GRDNGuardian Pharmacy Services, Inc.0.02%$0.000.75%
NVDANVIDIA Corporation0.02%$0.040.98%
AMGAffiliated Managers Group, Inc.0.01%$0.040.23%
BSX-PABoston Scientific Corporation0.01%$0.020.82%
FIGRFigure Technology Solutions, Inc. Class A Common Stock0.01%$0.002.22%
GNRCGenerac Holdings Inc.0.01%$0.010.18%
LAURLaureate Education, Inc.0.01%$0.000.22%
PLNTPlanet Fitness, Inc.0.01%$0.010.57%
SUMSummit Materials, Inc.0.01%$0.000.32%
BEBloom Energy Corporation0.00%$0.006.20%
BJRIBJ's Restaurants, Inc.0.00%$0.000.01%
CXWCoreCivic, Inc.0.00%$0.000.04%
INFAInformatica Inc.0.00%$0.000.10%
MMMBMamaMancini's Holdings, Inc.0.00%$0.000.04%
PMOPutnam Municipal Opportunities Trust0.00%$0.000.05%
SENEASeneca Foods Corporation0.00%$0.000.04%
SLCAU.S. Silica Holdings, Inc.0.00%$0.000.02%
UNITUniti Group Inc.0.00%$0.000.00%