DDM Analysis: CENCOSUD.SN

Valuation Snapshot

Stable Growth	$2,104.88 - $4,091.33	$2,894.15
Multi-Stage	$2,495.76 - $2,738.78	$2,614.97
Blended Fair Value	$2,754.56
Current Price	$2,735.00
Upside	0.72%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	15.53%	0.53%	21.03	103.13	128.30	250.60	32.61	10.22	25.55	51.09	81.16	28.87
YoY Growth	-	-	-79.61%	-19.62%	-48.80%	668.52%	219.09%	-60.00%	-49.99%	-37.05%	181.09%	44.74%
Dividend Yield	-	-	0.73%	6.01%	8.35%	16.17%	2.12%	1.15%	2.16%	2.76%	4.00%	1.71%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	365,825.79
(-) Cash Dividends Paid (M)	41,941.21
(=) Cash Retained (M)	323,884.59

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	73,165.16	45,728.22	27,436.93
Cash Retained (M)	323,884.59	323,884.59	323,884.59
(-) Cash Required (M)	-73,165.16	-45,728.22	-27,436.93
(=) Excess Retained (M)	250,719.43	278,156.36	296,447.65
(/) Shares Outstanding (M)	2,801.75	2,801.75	2,801.75
(=) Excess Retained per Share	89.49	99.28	105.81
LTM Dividend per Share	14.97	14.97	14.97
(+) Excess Retained per Share	89.49	99.28	105.81
(=) Adjusted Dividend	104.46	114.25	120.78
WACC / Discount Rate	7.49%	7.49%	7.49%
Growth Rate	2.41%	3.41%	4.41%
Fair Value	$2,104.88	$2,894.15	$4,091.33
Upside / Downside	-23.04%	5.82%	49.59%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	365,825.79	378,306.52	391,213.04	404,559.89	418,362.09	432,635.17	445,614.23
Payout Ratio	11.46%	27.17%	42.88%	58.59%	74.29%	90.00%	92.50%
Projected Dividends (M)	41,941.21	102,792.85	167,747.78	237,015.14	310,813.58	389,371.66	412,193.16

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.49%	7.49%	7.49%
Growth Rate	2.41%	3.41%	4.41%
Year 1 PV (M)	94,701.94	95,626.66	96,551.37
Year 2 PV (M)	142,379.90	145,174.02	147,995.28
Year 3 PV (M)	185,337.78	190,820.16	196,409.61
Year 4 PV (M)	223,915.32	232,789.95	241,925.80
Year 5 PV (M)	258,430.70	271,296.77	284,670.25
PV of Terminal Value (M)	6,087,713.87	6,390,793.02	6,705,824.86
Equity Value (M)	6,992,479.51	7,326,500.57	7,673,377.18
Shares Outstanding (M)	2,801.75	2,801.75	2,801.75
Fair Value	$2,495.76	$2,614.97	$2,738.78
Upside / Downside	-8.75%	-4.39%	0.14%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 40 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
EMTK.JK	PT Elang Mahkota Teknologi Tbk	3.98%	$43.78	48.47%
HOLN.SW	Holcim Ltd	3.98%	$3.10	11.12%
TQ5.SI	Frasers Property Limited	3.98%	$0.05	60.69%
007860.KS	Seoyon Co., Ltd.	3.97%	$381.92	8.19%
3217.TWO	Argosy Research Inc.	3.97%	$6.40	54.14%
5434.TW	Topco Scientific Co.,Ltd.	3.97%	$11.76	59.09%
ALTXC.PA	TXCOM Group	3.97%	$0.30	35.01%
MND.AX	Monadelphous Group Limited	3.97%	$1.05	72.16%
MXI.AX	MaxiPARTS Limited	3.97%	$0.09	46.30%
027410.KS	BGF Co., Ltd.	3.96%	$152.83	25.29%
CNT.BK	Christiani & Nielsen (Thai) Public Company Limited	3.96%	$0.04	56.47%
UCID.JK	PT Uni-Charm Indonesia Tbk	3.96%	$16.86	78.76%
002758.SZ	ZJAMP Group Co., Ltd.	3.95%	$0.40	46.30%
4065.KL	PPB Group Berhad	3.95%	$0.42	72.75%
600585.SS	Anhui Conch Cement Company Limited	3.95%	$0.86	51.83%
8464.TW	Nien Made Enterprise Co., Ltd.	3.95%	$14.49	64.65%
BRFS3.SA	BRF S.A.	3.95%	$0.71	31.92%
F34.SI	Wilmar International Limited	3.95%	$0.12	63.66%
000848.SZ	Cheng De Lolo Company Limited	3.94%	$0.33	55.15%
6412.T	Heiwa Corporation	3.94%	$80.00	63.34%
DSFIR.AS	DSM-Firmenich AG	3.94%	$2.71	99.44%
NDT.MI	Neodecortech S.p.A.	3.94%	$0.15	28.43%
TCSG.ME	TCS Group Holding PLC	3.94%	$129.27	21.76%
001720.KS	Shinyoung Securities Co., Ltd.	3.93%	$5,219.58	32.99%
0UKH.L	Bank of Montreal	3.93%	$7.04	57.77%
282330.KS	BGF retail Co. Ltd.	3.93%	$4,100.00	37.49%
4953.TWO	WITS Corp.	3.93%	$4.91	84.65%
601528.SS	Zhejiang Shaoxing RuiFeng Rural Commercial Bank Co.,Ltd	3.93%	$0.22	21.93%
601789.SS	Ningbo Construction Co., Ltd.	3.93%	$0.20	78.65%
EMA	Emera Incorporated	3.93%	$1.93	49.45%
TSPC.JK	PT Tempo Scan Pacific Tbk	3.93%	$111.90	33.61%
TTALO.HE	Terveystalo Oyj	3.93%	$0.38	55.32%
003012.SZ	Guangdong Dongpeng Holdings Co., Ltd.	3.92%	$0.26	78.10%
300181.SZ	Zhejiang Jolly Pharmaceutical Co.,LTD	3.92%	$0.63	73.60%
6491.TW	Pegavision Corporation	3.92%	$11.02	53.82%
82800.HK	Tracker Fund of Hong Kong	3.92%	$0.93	12.85%
DR0.DE	Deutsche Rohstoff AG	3.92%	$1.96	26.92%
SIRIP.BK	Siri Prime Office Property Fund	3.92%	$0.28	44.51%
SJR	Shaw Communications Inc.	3.92%	$1.18	80.43%
1437.TW	GTM Holdings Corporation	3.91%	$1.35	64.33%
234080.KS	JW Lifescience Corporation	3.91%	$501.22	16.27%
3693.TWO	AIC Inc.	3.91%	$10.92	61.94%
4863.KL	Telekom Malaysia Berhad	3.91%	$0.31	59.49%
PBP.AX	Probiotec Limited	3.91%	$0.12	41.70%
SUZB3.SA	Suzano S.A.	3.91%	$2.03	38.32%
025540.KS	Korea Electric Terminal Co., Ltd.	3.90%	$2,586.58	23.65%
AZ2.DE	Andritz AG	3.90%	$2.60	55.55%
EUX.F	Euwax AG	3.90%	$1.85	82.61%
TPIPP-R.BK	TPI Polene Power Public Company Limited	3.90%	$0.07	20.67%
0R9H.L	Banca Sistema S.p.A.	3.89%	$0.07	15.44%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Cencosud S.A. (CENCOSUD.SN)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener