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 47 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
4588.KLUMW Holdings Berhad3.46%$0.1722.64%
600039.SSSichuan Road & Bridge Co.,Ltd3.46%$0.3438.73%
6179.TWOATE Energy International Co., Ltd.3.46%$1.0161.93%
CCECCapital Clean Energy Carriers Corp.3.46%$0.7114.75%
PPGL.JKPT Prima Globalindo Logistik Tbk3.46%$6.5459.35%
4280.SRKingdom Holding Company3.45%$0.2761.01%
4731.KLScientex Berhad3.45%$0.1235.19%
600956.SSChina Suntien Green Energy Corporation Limited3.45%$0.2560.39%
9310.TJapan Transcity Corporation3.45%$39.1840.54%
A2B.AXA2B Australia Limited3.45%$0.0510.73%
JUBILE.BKJubilee Enterprise Public Company Limited3.45%$0.2442.76%
OBS.DEOrbis AG3.45%$0.2029.66%
SNGR.LSNGN Romgaz S.A.3.45%$0.3545.29%
T.MEIPJSC T-Technologies3.45%$108.9019.03%
002546.SZNanjing Xinlian Electronics Co., Ltd3.44%$0.2428.69%
003010.KSHaein Corporation3.44%$184.3018.44%
1861.HKPrecious Dragon Technology Holdings Limited3.44%$0.0713.56%
2M6.DEMedtronic plc3.44%$2.8175.86%
353810.KQEASY BIO,Inc.3.44%$200.0033.23%
4523.TEisai Co., Ltd.3.44%$160.1791.46%
8951.TNippon Building Fund Incorporation3.44%$4,915.8152.71%
OND.WAOnde S.A.3.44%$0.3087.35%
4540.TTsumura & Co.3.43%$139.6637.89%
6764.TWOAce Edulink Co., Ltd.3.43%$1.0084.07%
688366.SSShanghai Haohai Biological Technology Co., Ltd.3.43%$1.5189.50%
9028.TZERO Co., Ltd.3.43%$138.3233.30%
MGLU3.SAMagazine Luiza S.A.3.43%$0.3061.17%
002555.SZ37 Interactive Entertainment Network Technology Group Co., Ltd.3.42%$0.8156.85%
002993.SZDongguan Aohai Technology Co., Ltd.3.42%$1.5079.56%
2472.TWLelon Electronics Corp.3.42%$4.0255.54%
3060.SRYanbu Cement Company3.42%$0.5071.47%
3116.TToyota Boshoku Corporation3.42%$85.9881.58%
4299.THIMACS, Ltd.3.42%$44.9543.10%
CGAS3.SACompanhia de Gás de São Paulo - COMGÁS3.42%$4.1133.65%
HSN.AXHansen Technologies Limited3.42%$0.1857.93%
2291.HKLEPU ScienTech Medical Technology (Shanghai) Co., Ltd.3.41%$0.5638.72%
3355.TKuriyama Holdings Corporation3.41%$56.5527.28%
600638.SSShanghai New Huang Pu Industrial Group Co., Ltd.3.41%$0.2291.32%
OFSS.BOOracle Financial Services Software Limited3.41%$263.6797.03%
SVI.BKSVI Public Company Limited3.41%$0.2562.32%
2428.TWellnet Corporation3.40%$22.0138.29%
600572.SSZhejiang CONBA Pharmaceutical Co.,Ltd.3.40%$0.1555.59%
601216.SSInner Mongolia Junzheng Energy & Chemical Group Co.,Ltd.3.40%$0.1641.07%
7447.TNagaileben Co., Ltd.3.40%$61.1173.38%
AHOG.DEKoninklijke Ahold Delhaize N.V.3.40%$1.1951.79%
CRC-R.BKCentral Retail Corporation Public Company Limited3.40%$0.6152.01%
SSM.AXService Stream Limited3.40%$0.0853.67%
TGHTextainer Group Holdings Limited3.40%$1.7034.66%
TRA.AXTurners Automotive Group Limited3.40%$0.2439.34%
0RD8.LXior Student Housing N.V.3.39%$0.9949.30%