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

Ticker

Industry

Sector

Globrands Ltd. (GLRS.TA)

Company Dividend Discount ModelIndustry: Food DistributionSector: Consumer Defensive

Valuation Snapshot

Stable Growth$402.63 - $599.22$496.29
Multi-Stage$806.79 - $884.35$844.82
Blended Fair Value$670.56
Current Price$488.00
Upside37.41%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-2.59%0.00%45.1549.1143.5654.6567.3251.4853.0748.3151.2842.77
YoY Growth---8.06%12.73%-20.29%-18.82%30.77%-2.99%9.84%-5.79%19.91%0.00%
Dividend Yield--8.25%12.27%11.90%13.10%15.55%16.11%14.64%8.19%8.69%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)62.58
(-) Cash Dividends Paid (M)58.00
(=) Cash Retained (M)4.58
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)12.527.824.69
Cash Retained (M)4.584.584.58
(-) Cash Required (M)-12.52-7.82-4.69
(=) Excess Retained (M)-7.94-3.25-0.12
(/) Shares Outstanding (M)1.261.261.26
(=) Excess Retained per Share-6.29-2.57-0.09
LTM Dividend per Share45.9445.9445.94
(+) Excess Retained per Share-6.29-2.57-0.09
(=) Adjusted Dividend39.6543.3745.84
WACC / Discount Rate7.65%7.65%7.65%
Growth Rate-2.00%-1.00%0.00%
Fair Value$402.63$496.29$599.22
Upside / Downside-17.49%1.70%22.79%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)62.5861.9561.3360.7260.1159.5161.29
Payout Ratio92.69%92.15%91.61%91.07%90.54%90.00%92.50%
Projected Dividends (M)58.0057.0956.1955.3054.4253.5656.70

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.65%7.65%7.65%
Growth Rate-2.00%-1.00%0.00%
Year 1 PV (M)52.4953.0353.57
Year 2 PV (M)47.5148.4849.47
Year 3 PV (M)43.0044.3345.68
Year 4 PV (M)38.9140.5242.19
Year 5 PV (M)35.2137.0538.96
PV of Terminal Value (M)801.52843.26886.72
Equity Value (M)1,018.651,066.671,116.58
Shares Outstanding (M)1.261.261.26
Fair Value$806.79$844.82$884.35
Upside / Downside65.33%73.12%81.22%

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%