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$4,022.00 - $6,619.21$5,176.27
Multi-Stage$4,274.21 - $4,674.49$4,470.66
Blended Fair Value$4,823.46
Current Price$4,950.00
Upside-2.56%
DecisionDon't Buy

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 Rate9.95%9.95%9.95%
Growth Rate2.91%3.91%4.91%
Fair Value$4,022.00$5,176.27$6,619.21
Upside / Downside-18.75%4.57%33.72%

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 Rate9.95%9.95%9.95%
Growth Rate2.91%3.91%4.91%
Year 1 PV (M)311,506.65314,533.74317,560.83
Year 2 PV (M)388,901.82396,496.91404,165.46
Year 3 PV (M)455,095.52468,492.16482,149.15
Year 4 PV (M)511,205.76531,368.03552,120.91
Year 5 PV (M)558,253.23585,909.91614,652.02
PV of Terminal Value (M)8,498,367.568,919,389.199,356,934.32
Equity Value (M)10,723,330.5411,216,189.9511,727,582.70
Shares Outstanding (M)2,508.852,508.852,508.85
Fair Value$4,274.21$4,470.66$4,674.49
Upside / Downside-13.65%-9.68%-5.57%

High-Yield Dividend Screener

« Prev Page 45 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
558.SIUMS Holdings Limited3.60%$0.0588.87%
601019.SSShandong Publishing&Media Co.,Ltd3.60%$0.3141.99%
603233.SSDaShenLin Pharmaceutical Group Co., Ltd.3.60%$0.6463.21%
603658.SSAutobio Diagnostics Co., Ltd.3.60%$1.2766.33%
603661.SSHenglin Home Furnishings Co.,Ltd3.60%$1.1557.55%
6371.TTsubakimoto Chain Co.3.60%$83.2737.31%
FSMART.BKForth Smart Service Public Company Limited3.60%$0.2331.86%
KABE-B.STKABE Group AB (publ.)3.60%$8.0076.60%
SKLT.JKPT Sekar Laut Tbk3.60%$9.0042.24%
TFMAMA.BKThai President Foods Public Company Limited3.60%$6.9357.58%
002469.SZShandong Sunway Chemical Group Co., Ltd.3.59%$0.3072.05%
216050.KQIncross Co., Ltd.3.59%$241.9426.78%
2845.TWFar Eastern International Bank Ltd.3.59%$0.4654.51%
6461.TNippon Piston Ring Co., Ltd.3.59%$68.2725.12%
7751.TCanon Inc.3.59%$166.4591.69%
E4C.DEEcotel Communication Ag3.59%$0.4282.27%
LHA.DEDeutsche Lufthansa AG3.59%$0.3122.46%
NTBThe Bank of N.T. Butterfield & Son Limited3.59%$1.7833.40%
SVOA.BKSVOA Public Company Limited3.59%$0.0521.40%
TRAC-B.STAB Traction3.59%$9.0082.36%
0IX0.LGL Events S.A.3.58%$1.0420.20%
0QNG.LJungfraubahn Holding AG3.58%$10.2542.20%
3231.TNomura Real Estate Holdings, Inc.3.58%$34.6440.45%
4106.TWWellell Inc.3.58%$0.8058.20%
EIK.ICEik fasteignafélag hf.3.58%$0.5024.04%
053690.KSHanmiGlobal Co., Ltd.3.57%$642.0628.05%
286940.KSLotte Innovate Co Ltd3.57%$699.8899.32%
601158.SSChongqing Water Group Co.,Ltd.3.57%$0.1691.61%
ILC.SNInversiones La Construcción S.A.3.57%$650.4128.71%
058850.KSKtcs Corporation3.56%$100.0915.29%
1294.TWOHantech Bio-Technology Co., Ltd.3.56%$2.8166.03%
3283.TNippon Prologis REIT, Inc.3.56%$3,304.8853.00%
688121.SSShanghai Supezet Engineering Technology Corp., Ltd.3.56%$0.3973.41%
EMIRATESNBD.AEEmirates NBD Bank PJSC3.56%$1.0228.25%
FLEXO.ATFlexopack Société Anonyme Commercial and Industrial Plastics Company3.56%$0.3017.58%
006040.KSDongwon Industries Co., Ltd.3.55%$1,474.3049.91%
2715.TElematec Corporation3.55%$84.9964.74%
3700.HKInkeverse Group Limited3.55%$0.0411.74%
600958.SSOrient Securities Company Limited3.55%$0.3963.25%
7955.TCleanup Corporation3.55%$31.0045.30%
ISAT.JKPT Indosat Ooredoo Hutchison Tbk3.55%$83.7958.49%
PBSA.JKPT Paramita Bangun Sarana Tbk3.55%$55.0071.03%
004800.KSHyosung Corporation3.54%$3,986.8920.54%
6414.TWEnnoconn Corporation3.54%$10.1352.07%
WIHL.STWihlborgs Fastigheter AB (publ)3.54%$3.2044.13%
002081.SZSuzhou Gold Mantis Construction Decoration Co., Ltd.3.53%$0.1270.03%
0RHV.LInvestis Holding S.A.3.53%$5.1018.83%
2760.TTokyo Electron Device Limited3.53%$119.8646.59%
5515.TWChien Kuo Construction Co., Ltd.3.53%$1.2751.00%
600603.SSGuanghui Logistics Co.Ltd3.53%$0.2263.76%