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

Financière de Tubize S.A. (TUB.BR)

Company Dividend Discount ModelIndustry: BiotechnologySector: Healthcare

Valuation Snapshot

Stable Growth$75.59 - $158.24$106.81
Multi-Stage$57.46 - $62.75$60.06
Blended Fair Value$83.44
Current Price$133.00
Upside-37.27%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS11.61%7.29%0.970.860.750.680.620.560.540.520.500.48
YoY Growth--12.79%14.68%10.28%9.68%10.72%3.62%3.82%4.00%4.18%0.13%
Dividend Yield--0.68%1.20%1.06%0.75%0.75%0.88%0.89%0.79%0.84%0.71%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)182.76
(-) Cash Dividends Paid (M)46.33
(=) Cash Retained (M)136.42
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)36.5522.8413.71
Cash Retained (M)136.42136.42136.42
(-) Cash Required (M)-36.55-22.84-13.71
(=) Excess Retained (M)99.87113.58122.72
(/) Shares Outstanding (M)44.5144.5144.51
(=) Excess Retained per Share2.242.552.76
LTM Dividend per Share1.041.041.04
(+) Excess Retained per Share2.242.552.76
(=) Adjusted Dividend3.283.593.80
WACC / Discount Rate9.87%9.87%9.87%
Growth Rate5.29%6.29%7.29%
Fair Value$75.59$106.81$158.24
Upside / Downside-43.16%-19.69%18.98%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)182.76194.26206.48219.47233.28247.96255.40
Payout Ratio25.35%38.28%51.21%64.14%77.07%90.00%92.50%
Projected Dividends (M)46.3374.37105.74140.77179.79223.17236.25

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.87%9.87%9.87%
Growth Rate5.29%6.29%7.29%
Year 1 PV (M)67.0567.6968.32
Year 2 PV (M)85.9687.6089.26
Year 3 PV (M)103.18106.15109.17
Year 4 PV (M)118.82123.40128.11
Year 5 PV (M)132.97139.41146.09
PV of Terminal Value (M)2,049.822,149.032,252.04
Equity Value (M)2,557.812,673.272,792.99
Shares Outstanding (M)44.5144.5144.51
Fair Value$57.46$60.06$62.75
Upside / Downside-56.80%-54.84%-52.82%

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%