Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

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 38 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
INDF.JKPT Indofood Sukses Makmur Tbk4.19%$280.0031.67%
RBD.AXRestaurant Brands New Zealand Limited4.19%$0.1842.75%
002091.SZJiangsu Guotai International Group Co., Ltd.4.18%$0.3863.98%
017390.KSSeoul City Gas Co., Ltd.4.18%$2,547.5926.43%
ALITL.PAIT Link S.A.4.18%$0.9222.65%
P9D.SICivmec Limited4.18%$0.0538.60%
PJW.BKPanjawattana Plastic Public Company Limited4.18%$0.0933.50%
123890.KSKorea Asset In Trust Co., Ltd.4.17%$100.0820.69%
2729.TWOTTFB Company Limited4.17%$7.3393.07%
6599.KLAeon Co. (M) Bhd.4.17%$0.0553.15%
6967.TWOTrans-Sun Materials Technology Company Limited4.17%$2.8579.87%
9619.SRMulti Business Group Co.4.17%$0.4315.41%
AMAR.JKPT Bank Amar Indonesia Tbk4.17%$9.1671.61%
OLVAS.HEOlvi Oyj4.17%$1.2949.21%
003570.KSSnt Dynamics Co.,Ltd.4.16%$1,868.8054.81%
090350.KSNOROO PAINT & COATINGS Co., Ltd.4.16%$349.9536.31%
3613.HKBeijing Tong Ren Tang Chinese Medicine Company Limited4.16%$0.3556.85%
ALVIV.PAVisiativ S.A.4.16%$1.5433.81%
BCH-R.BKBangkok Chain Hospital Public Company Limited4.16%$0.4383.13%
CMRECostamare Inc.4.16%$0.6524.42%
601336.SSNew China Life Insurance Company Ltd.4.15%$2.9023.52%
005500.KSSamjin Pharmaceuticals Co., Ltd.4.14%$800.5749.67%
600710.SSSumec Corporation Limited4.14%$0.4546.72%
603611.SSNoblelift Intelligent Equipment Co.,Ltd.4.14%$1.0152.65%
8463.TWRuentex Materials Co.,Ltd.4.14%$1.1051.49%
CEYE.BKChamni's Eye Public Company Limited4.14%$0.0864.18%
ORIA.PAFiducial Real Estate S.A.4.14%$6.9628.28%
SWA.DESchloss Wachenheim AG4.14%$0.6050.24%
000686.SZNortheast Securities Co., Ltd.4.13%$0.3861.41%
001680.KSDaesang Corporation4.13%$850.3931.24%
1931.HKIVD Medical Holding Limited4.13%$0.1038.64%
6183.TBELLSYSTEM24 Holdings, Inc.4.13%$59.5554.01%
PSI.AXPSC Insurance Group Limited4.13%$0.2683.22%
0QOL.LKardex Holding AG4.12%$11.3958.10%
600284.SSShanghai Pudong Construction Co.,Ltd.4.12%$0.3590.03%
004450.KSSamhwa Crown & Closure Co., Ltd4.11%$1,204.0140.73%
0KGY.LBTS Group AB (publ)4.11%$5.9033.91%
3406.TWGenius Electronic Optical Co., Ltd4.11%$17.9859.96%
ABS2.DEPORR AG4.11%$1.3446.75%
CCU.SNCompañía Cervecerías Unidas S.A.4.11%$238.7464.77%
2858.HKYixin Group Limited4.10%$0.1043.79%
4081.SRNayifat Finance Company4.10%$0.5062.31%
688628.SSUni-Trend Technology (China) Co., Ltd.4.10%$1.3187.50%
7994.TOkamura Corporation4.10%$94.0341.44%
PKN.WAPolski Koncern Naftowy ORLEN Spólka Akcyjna4.10%$4.1544.90%
TRSB.OLTrøndelag Sparebank4.10%$4.7931.67%
1409.TWShinkong Synthetic Fibers Corporation4.09%$0.6050.43%
4904.TWFar EasTone Telecommunications Co., Ltd.4.09%$3.6495.25%
601872.SSChina Merchants Energy Shipping Co., Ltd.4.09%$0.3758.88%
UGPA3.SAUltrapar Participações S.A.4.09%$0.8632.00%