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

Analysis Mode

Ticker

Industry

Sector

Koninklijke Ahold Delhaize N.V. (AHOG.DE)

Company Dividend Discount ModelIndustry: Grocery StoresSector: Consumer Defensive

Valuation Snapshot

Stable Growth$87.28 - $445.04$179.23
Multi-Stage$66.48 - $72.82$69.59
Blended Fair Value$124.41
Current Price$34.45
Upside261.13%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-1.42%9.62%1.141.151.070.941.131.220.830.790.470.43
YoY Growth---0.67%6.64%14.37%-16.57%-7.90%47.16%5.14%67.83%8.33%-4.35%
Dividend Yield--3.29%4.14%3.40%3.22%4.74%5.74%3.52%4.10%2.35%2.07%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)2,066.00
(-) Cash Dividends Paid (M)1,070.00
(=) Cash Retained (M)996.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)413.20258.25154.95
Cash Retained (M)996.00996.00996.00
(-) Cash Required (M)-413.20-258.25-154.95
(=) Excess Retained (M)582.80737.75841.05
(/) Shares Outstanding (M)911.75911.75911.75
(=) Excess Retained per Share0.640.810.92
LTM Dividend per Share1.171.171.17
(+) Excess Retained per Share0.640.810.92
(=) Adjusted Dividend1.811.982.10
WACC / Discount Rate6.33%6.33%6.33%
Growth Rate4.16%5.16%6.16%
Fair Value$87.28$179.23$445.04
Upside / Downside153.36%420.26%1,191.85%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)2,066.002,172.682,284.872,402.852,526.922,657.402,737.12
Payout Ratio51.79%59.43%67.07%74.72%82.36%90.00%92.50%
Projected Dividends (M)1,070.001,291.281,532.561,795.322,081.122,391.662,531.84

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.33%6.33%6.33%
Growth Rate4.16%5.16%6.16%
Year 1 PV (M)1,202.901,214.451,225.99
Year 2 PV (M)1,329.941,355.601,381.50
Year 3 PV (M)1,451.321,493.521,536.54
Year 4 PV (M)1,567.211,628.261,691.09
Year 5 PV (M)1,677.781,759.881,845.16
PV of Terminal Value (M)53,386.1555,998.4458,712.01
Equity Value (M)60,615.3163,450.1666,392.28
Shares Outstanding (M)911.75911.75911.75
Fair Value$66.48$69.59$72.82
Upside / Downside92.98%102.01%111.37%

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%