Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Falabella S.A. (FALABELLA.SN)

Company Dividend Discount ModelIndustry: Department StoresSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$56,692.16 - $66,824.29$62,609.61
Multi-Stage$266,249.76 - $293,045.56$279,390.45
Blended Fair Value$171,000.03
Current Price$4,950.00
Upside3,354.55%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-22.44%-10.41%23.773.60102.0237.0943.0684.7261.4485.7285.9078.68
YoY Growth--560.30%-96.47%175.04%-13.85%-49.17%37.89%-28.33%-0.21%9.18%10.26%
Dividend Yield--0.60%0.14%5.58%1.47%1.32%4.49%1.22%1.48%1.55%1.68%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)863,843.89
(-) Cash Dividends Paid (M)221,686.19
(=) Cash Retained (M)642,157.70
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)172,768.78107,980.4964,788.29
Cash Retained (M)642,157.70642,157.70642,157.70
(-) Cash Required (M)-172,768.78-107,980.49-64,788.29
(=) Excess Retained (M)469,388.92534,177.22577,369.41
(/) Shares Outstanding (M)2,508.852,508.852,508.85
(=) Excess Retained per Share187.09212.92230.13
LTM Dividend per Share88.3688.3688.36
(+) Excess Retained per Share187.09212.92230.13
(=) Adjusted Dividend275.46301.28318.50
WACC / Discount Rate-32.03%-32.03%-32.03%
Growth Rate2.91%3.91%4.91%
Fair Value$56,692.16$62,609.61$66,824.29
Upside / Downside1,045.30%1,164.84%1,249.99%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)863,843.89897,587.42932,649.03969,080.231,006,934.501,046,267.441,077,655.46
Payout Ratio25.66%38.53%51.40%64.27%77.13%90.00%92.50%
Projected Dividends (M)221,686.19345,842.30479,359.75622,780.42776,674.28941,640.70996,831.30

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-32.03%-32.03%-32.03%
Growth Rate2.91%3.91%4.91%
Year 1 PV (M)503,942.84508,839.95513,737.05
Year 2 PV (M)1,017,812.751,037,690.231,057,759.94
Year 3 PV (M)1,926,834.601,983,554.782,041,377.29
Year 4 PV (M)3,501,479.373,639,579.873,781,725.73
Year 5 PV (M)6,185,873.456,492,330.726,810,815.28
PV of Terminal Value (M)654,843,436.76687,285,343.56721,000,472.59
Equity Value (M)667,979,379.77700,947,339.10735,205,887.87
Shares Outstanding (M)2,508.852,508.852,508.85
Fair Value$266,249.76$279,390.45$293,045.56
Upside / Downside5,278.78%5,544.25%5,820.11%

High-Yield Dividend Screener

« Prev Page 31 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
0QLX.LMetall Zug AG4.87%$39.8932.62%
6418.TJapan Cash Machine Co., Ltd.4.86%$49.9871.76%
A2A.MIA2A S.p.A.4.86%$0.1147.95%
GEST.MCGestamp Automoción, S.A.4.86%$0.1550.80%
2296.HKHuarchi Global Group Holdings Limited4.85%$0.0578.87%
7004.TKanadevia Corp4.85%$46.0936.42%
001630.KSChong Kun Dang Holdings Corp.4.84%$2,194.2330.09%
020000.KSHANDSOME Corp.4.84%$749.9941.55%
0906.HKCPMC Holdings Limited4.84%$0.3439.95%
603323.SSJiangsu Suzhou Rural Commercial Bank Co., Ltd4.84%$0.2424.36%
ESEAEuroseas Ltd.4.84%$2.6215.15%
JPFA.JKPT Japfa Comfeed Indonesia Tbk4.84%$140.4348.97%
LPH.BKLadprao General Hospital Public Company Limited4.84%$0.1877.89%
PTNT3.SAPettenati S.A. Industria Têxtil4.84%$0.4243.56%
002100.KSKyung Nong Corporation4.83%$449.7446.25%
3IT.Faudius SE4.83%$0.6747.79%
ME8U.SIMapletree Industrial Trust4.83%$0.1084.21%
SOAG.OLSpareBank 1 Østfold Akershus4.83%$21.8842.41%
0693.HKTan Chong International Limited4.82%$0.1028.87%
2152.HKSuxin Joyful Life Services Co., Ltd.4.82%$0.2719.91%
BDMN.JKPT Bank Danamon Indonesia Tbk4.82%$119.5631.76%
EKAD.JKPT Ekadharma International Tbk4.82%$8.8798.38%
PTG-R.BKPTG Energy Public Company Limited4.82%$0.3462.48%
VEND.OLVend Marketplaces ASA4.82%$17.2449.52%
1890.HKChina Kepei Education Group Limited4.81%$0.0616.29%
BASS.PABassac S.A.4.81%$2.4628.93%
DEYAAR.AEDeyaar Development PJSC4.81%$0.0540.79%
SDF.AXSteadfast Group Limited4.81%$0.2650.20%
SXE.AXSouthern Cross Electrical Engineering Limited4.81%$0.1259.32%
HPOL-B.STHEXPOL AB (publ)4.80%$4.2174.04%
MEGA-R.BKMega Lifesciences Public Company Limited4.80%$1.6170.67%
PTL-R.BKPolyplex (Thailand) Public Company Limited4.80%$0.4081.34%
000828.SZDongguan Development (Holdings) Co., Ltd.4.79%$0.5250.35%
002372.SZZhejiang Weixing New Building Materials Co., Ltd.4.79%$0.5090.51%
002736.SZGuosen Securities Co., Ltd.4.79%$0.6351.57%
600612.SSLao Feng Xiang Co., Ltd.4.79%$2.1369.19%
6285.TWWNC Corporation4.79%$4.7975.15%
6642.TWOFuzetec Technology Co., Ltd.4.79%$2.5094.93%
BSGR.ASB&S Group S.A.4.79%$0.2824.05%
030210.KSDaol Investment & Securities Co., Ltd.4.78%$165.8688.74%
0960.HKLongfor Group Holdings Limited4.78%$0.4215.35%
2176.HKCCID Consulting Company Limited4.78%$0.0866.12%
600820.SSShanghai Tunnel Engineering Co., Ltd.4.77%$0.3138.17%
8097.TSan-Ai Obbli Co., Ltd.4.77%$100.8088.28%
2722.HKChongqing Machinery & Electric Co., Ltd.4.76%$0.0935.27%
7267.THonda Motor Co., Ltd.4.76%$73.1447.07%
VALMT.HEValmet Oyj4.76%$1.3590.84%
000928.SZSinosteel Engineering & Technology Co., Ltd.4.75%$0.3160.04%
029780.KSSamsung Card Co., Ltd.4.75%$2,578.9146.87%
2020.HKANTA Sports Products Limited4.75%$3.8940.14%