Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Svenska Cellulosa Aktiebolaget SCA (publ) (SCA-A.ST)

Company Dividend Discount ModelIndustry: Paper, Lumber & Forest ProductsSector: Basic Materials

Valuation Snapshot

Stable Growth$29.85 - $42.02$35.89
Multi-Stage$183.90 - $204.12$193.80
Blended Fair Value$114.84
Current Price$124.60
Upside-7.83%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS9.46%-5.94%2.752.502.252.000.001.751.506.006.025.56
YoY Growth--9.97%11.14%12.46%0.00%-100.00%16.60%-74.99%-0.33%8.33%9.51%
Dividend Yield--2.10%1.56%1.63%1.10%0.00%1.75%1.63%6.78%9.67%10.38%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)3,540.00
(-) Cash Dividends Paid (M)2,107.00
(=) Cash Retained (M)1,433.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)708.00442.50265.50
Cash Retained (M)1,433.001,433.001,433.00
(-) Cash Required (M)-708.00-442.50-265.50
(=) Excess Retained (M)725.00990.501,167.50
(/) Shares Outstanding (M)702.16702.16702.16
(=) Excess Retained per Share1.031.411.66
LTM Dividend per Share3.003.003.00
(+) Excess Retained per Share1.031.411.66
(=) Adjusted Dividend4.034.414.66
WACC / Discount Rate4.49%4.49%4.49%
Growth Rate-7.94%-6.94%-5.94%
Fair Value$29.85$35.89$42.02
Upside / Downside-76.04%-71.20%-66.28%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)3,540.003,294.173,065.412,852.532,654.442,470.102,544.20
Payout Ratio59.52%65.62%71.71%77.81%83.90%90.00%92.50%
Projected Dividends (M)2,107.002,161.492,198.262,219.492,227.182,223.092,353.39

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate4.49%4.49%4.49%
Growth Rate-7.94%-6.94%-5.94%
Year 1 PV (M)2,046.302,068.532,090.75
Year 2 PV (M)1,970.192,013.222,056.73
Year 3 PV (M)1,883.201,945.242,008.63
Year 4 PV (M)1,789.011,868.021,949.62
Year 5 PV (M)1,690.551,784.391,882.35
PV of Terminal Value (M)119,749.89126,396.96133,335.98
Equity Value (M)129,129.13136,076.36143,324.07
Shares Outstanding (M)702.16702.16702.16
Fair Value$183.90$193.80$204.12
Upside / Downside47.59%55.54%63.82%

High-Yield Dividend Screener

« Prev Page 49 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
064960.KSSNT Motiv Co., Ltd.3.32%$1,136.7332.23%
0RNT.LBrødrene A & O Johansen A/S3.32%$3.0743.48%
603676.SSTibet Weixinkang Medicine Co., Ltd.3.32%$0.3567.92%
6791.TWOTaiwan Auto-Design Co.3.32%$3.4985.79%
9432.TNTT, Inc.3.32%$5.2441.63%
AJBU.SIKeppel DC REIT3.32%$0.0751.19%
MFF.AXMFF Capital Investments Limited3.32%$0.166.10%
VZN.SWVZ Holding AG3.32%$4.9645.59%
6438.TWSymtek Automation Asia Co., Ltd.3.31%$4.6960.82%
8272.TWOChanging Information Technology Inc.3.31%$2.5960.59%
ALDEL.PADelfingen Industry S.A.3.31%$1.1538.10%
GJF.OLGjensidige Forsikring ASA3.31%$10.0077.33%
001560.KSCheil Grinding Wheel Ind. Co., Ltd.3.30%$321.6715.39%
002895.SZGuizhou Chanhen Chemical Corporation3.30%$1.2157.70%
0GWB.ILL E Lundbergföretagen AB (publ)3.30%$16.7254.63%
2441.TWGreatek Electronics Inc.3.30%$2.9871.42%
MAVI.ISMavi Giyim Sanayi ve Ticaret A.S.3.30%$1.4153.21%
MTSA3.SAMETISA Metalúrgica Timboense S.A.3.30%$2.5153.64%
3475.TGood Com Asset Co., Ltd.3.29%$41.3153.09%
ARCOArcos Dorados Holdings Inc.3.29%$0.2420.61%
GLINT.LSGlintt - Global Intelligent Technologies, S.A.3.29%$0.0463.67%
LABB.MXGenomma Lab Internacional, S.A.B. de C.V.3.29%$0.5928.90%
009770.KSSam Jung Pulp Co.,Ltd.3.28%$1,000.1513.81%
3050.SRSouthern Province Cement Company3.28%$0.7453.26%
603075.SSHangzhou Heatwell Electric Heating Technology Co., Ltd.3.28%$0.7290.17%
6741.TNippon Signal Co., Ltd.3.28%$42.9832.43%
000088.SZShenzhen Yan Tian Port Holdings Co.,Ltd.3.27%$0.1553.36%
002648.SZSatellite Chemical Co.,Ltd.3.27%$0.5831.65%
005750.KSDaelim B&Co Co.,Ltd.3.27%$152.6038.32%
011760.KSHyundai Corporation3.27%$700.0011.11%
2248.TWOShining Victory Motor Electronic Co., Ltd.3.27%$1.6118.34%
4021.TNissan Chemical Corporation3.27%$175.2852.54%
603439.SSGuiZhou SanLi Pharmaceutical Co.,Ltd3.27%$0.3895.76%
7942.TJSP Corporation3.27%$79.9839.18%
BRIT3.SABrisanet Participações S.A.3.27%$0.0982.21%
IAF-PI.TOiA Financial Corporation Inc.3.27%$0.8225.22%
ORS.MIOrsero S.p.A.3.27%$0.6133.02%
PEHN.SWPrivate Equity Holding AG3.27%$2.0817.62%
4471.TSanyo Chemical Industries Ltd.3.26%$169.9727.59%
5315.TWOUnited Radiant Technology Corporation3.26%$0.8049.66%
603558.SSZhejiang Jasan Holding Group Co., Ltd.3.26%$0.3734.35%
7744.TNoritsu Koki Co., Ltd.3.26%$60.5454.32%
MYTIL.ATMetlen Energy & Metals S.A.3.26%$1.7219.73%
TCW.TOTrican Well Service Ltd.3.26%$0.2035.68%
001040.KSCJ Corporation3.25%$5,626.0348.88%
002507.SZChongqing Fuling Zhacai Group Co., Ltd.3.25%$0.4260.46%
016740.KSDUAL Co., Ltd.3.25%$123.0716.96%
131090.KQSecuve Co., Ltd.3.25%$125.0032.25%
300729.SZLoctek Ergonomic Technology Corp.3.25%$0.4463.17%
300881.SZShengtak New Material Co., Ltd3.25%$1.1065.22%