Definitive Analysis | Institutional-Grade Financial Research
Definitive Analysis
Get Full Access
See Pricing Start Free Trial

Cielo S.A. (CIEL3.SA)

Company Dividend Discount ModelIndustry: Software - InfrastructureSector: Technology

Valuation Snapshot

Stable Growth$4.47 - $6.38$5.41
Multi-Stage$9.79 - $10.76$10.27
Blended Fair Value$7.84
Current Price$5.65
Upside38.72%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2023202220212020201920182017201620152014
DPS-22.30%-3.29%0.440.360.220.080.631.560.820.510.530.74
YoY Growth--22.36%67.08%168.08%-87.21%-59.59%89.85%59.54%-3.02%-28.55%20.41%
Dividend Yield--8.13%8.15%8.01%2.67%17.82%20.97%5.81%3.30%3.37%4.40%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,826.16
(-) Cash Dividends Paid (M)1,334.07
(=) Cash Retained (M)492.09
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)365.23228.27136.96
Cash Retained (M)492.09492.09492.09
(-) Cash Required (M)-365.23-228.27-136.96
(=) Excess Retained (M)126.86263.82355.13
(/) Shares Outstanding (M)2,707.332,707.332,707.33
(=) Excess Retained per Share0.050.100.13
LTM Dividend per Share0.490.490.49
(+) Excess Retained per Share0.050.100.13
(=) Adjusted Dividend0.540.590.62
WACC / Discount Rate7.67%7.67%7.67%
Growth Rate-3.93%-2.93%-1.93%
Fair Value$4.47$5.41$6.38
Upside / Downside-20.87%-4.29%12.87%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,826.161,772.671,720.741,670.331,621.391,573.891,621.11
Payout Ratio73.05%76.44%79.83%83.22%86.61%90.00%92.50%
Projected Dividends (M)1,334.071,355.071,373.701,390.071,404.301,416.501,499.53

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.67%7.67%7.67%
Growth Rate-3.93%-2.93%-1.93%
Year 1 PV (M)1,245.631,258.601,271.56
Year 2 PV (M)1,160.761,185.051,209.60
Year 3 PV (M)1,079.731,113.801,148.57
Year 4 PV (M)1,002.681,045.091,088.82
Year 5 PV (M)929.71979.121,030.60
PV of Terminal Value (M)21,095.2522,216.2523,384.41
Equity Value (M)26,513.7727,797.9029,133.56
Shares Outstanding (M)2,707.332,707.332,707.33
Fair Value$9.79$10.27$10.76
Upside / Downside73.33%81.73%90.46%

High-Yield Dividend Screener

« Prev Page 6 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
FFord Motor Company5.53%$0.7463.45%
LCNBLCNB Corp.5.48%$0.8953.03%
PPBIPacific Premier Bancorp, Inc.5.48%$1.3492.42%
VGRVector Group Ltd.5.48%$0.8263.35%
DLXDeluxe Corporation5.43%$1.2166.43%
BAFNBayFirst Financial Corp.5.41%$0.4321.50%
IPGThe Interpublic Group of Companies, Inc.5.41%$1.3388.72%
PEBOPeoples Bancorp Inc.5.39%$1.6256.40%
OKEONEOK, Inc.5.38%$4.0075.29%
BUSEFirst Busey Corporation5.37%$1.2875.92%
OASOasis Petroleum Inc.5.37%$5.8765.40%
EIXEdison International5.36%$3.2639.45%
0R1X.LGeneral Mills, Inc.5.35%$2.4545.62%
FIBKFirst Interstate BancSystem, Inc.5.35%$1.8979.54%
FNCBFNCB Bancorp, Inc.5.33%$0.3651.41%
DHILDiamond Hill Investment Group, Inc.5.31%$9.0552.46%
SLRCSLR Investment Corp.5.31%$0.8249.67%
EPSNEpsilon Energy Ltd.5.30%$0.2491.92%
UVVUniversal Corporation5.28%$2.7862.64%
FLICThe First of Long Island Corporation5.27%$0.6386.64%
AUBAtlantic Union Bankshares Corporation5.22%$1.8576.04%
SAFESafehold Inc.5.20%$0.7145.17%
GAB-PGThe Gabelli Equity Trust Inc. PFD-G5.19%$1.0881.70%
HPQHP Inc.5.19%$1.1543.02%
SOISolaris Oilfield Infrastructure, Inc.5.18%$0.7025.64%
MBINOMerchants Bancorp5.17%$1.2924.09%
0JXQ.LMain Street Capital Corporation5.13%$3.1752.63%
EMNEastman Chemical Company5.12%$3.2954.36%
EMBCEmbecta Corp.5.10%$0.5936.96%
AMAntero Midstream Corporation5.09%$0.9193.18%
CZNCCitizens & Northern Corporation5.09%$1.0257.64%
FMNBFarmers National Banc Corp.5.09%$0.6846.83%
0J66.LHost Hotels & Resorts, Inc.5.08%$0.9084.69%
GLPIGaming and Leisure Properties, Inc.5.07%$2.2582.42%
PFISPeoples Financial Services Corp.5.07%$2.4446.22%
TBBAT&T Inc. 5.35% GLB NTS 665.07%$1.1436.88%
KFRCKforce Inc.5.02%$1.5768.10%
TTPTortoise Pipeline & Energy Fund, Inc.5.02%$2.3920.11%
STAR-PGiStar Inc.4.94%$1.2434.23%
PFSProvident Financial Services, Inc.4.93%$0.9761.13%
UBFOUnited Security Bancshares4.92%$0.4873.45%
DDTDillards Capital Trust I CAP SECS 7.5%4.90%$1.293.46%
SGUStar Group, L.P.4.89%$0.5836.90%
AGRAvangrid, Inc.4.88%$1.7660.70%
KMBKimberly-Clark Corporation4.88%$4.9583.80%
OCFCOceanFirst Financial Corp.4.86%$0.8761.98%
0I0J.LThe Clorox Company4.85%$4.8976.11%
FNLCThe First Bancorp, Inc.4.83%$1.2845.40%
RILYZB. Riley Financial, Inc. 5.25% Senior Notes due 20284.83%$0.5856.91%
BSETBassett Furniture Industries, Incorporated4.82%$0.8089.43%