Definitive Analysis
Definitive Analysis

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Search

Sonda S.A. (SONDA.SN)

Company Dividend Discount ModelIndustry: Information Technology ServicesSector: Technology

Valuation Snapshot

Stable Growth$550.98 - $1,109.36$767.62
Multi-Stage$752.77 - $825.17$788.29
Blended Fair Value$777.96
Current Price$355.74
Upside118.69%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS4.00%-8.70%15.4925.508.8931.668.5312.7332.6217.0329.5828.11
YoY Growth---39.27%186.82%-71.91%271.29%-33.01%-60.98%91.50%-42.41%5.24%-27.00%
Dividend Yield--3.85%5.84%2.12%10.09%1.85%2.83%3.13%1.46%2.60%2.18%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)28,374.20
(-) Cash Dividends Paid (M)16,354.36
(=) Cash Retained (M)12,019.85
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)5,674.843,546.782,128.07
Cash Retained (M)12,019.8512,019.8512,019.85
(-) Cash Required (M)-5,674.84-3,546.78-2,128.07
(=) Excess Retained (M)6,345.018,473.079,891.78
(/) Shares Outstanding (M)870.83870.83870.83
(=) Excess Retained per Share7.299.7311.36
LTM Dividend per Share18.7818.7818.78
(+) Excess Retained per Share7.299.7311.36
(=) Adjusted Dividend26.0728.5130.14
WACC / Discount Rate6.83%6.83%6.83%
Growth Rate2.00%3.00%4.00%
Fair Value$550.98$767.62$1,109.36
Upside / Downside54.88%115.78%211.85%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)28,374.2029,225.3230,101.9731,004.9131,934.9332,892.8633,879.64
Payout Ratio57.64%64.11%70.58%77.06%83.53%90.00%92.50%
Projected Dividends (M)16,354.3618,736.4921,246.8323,890.9126,674.4929,603.5731,338.67

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.83%6.83%6.83%
Growth Rate2.00%3.00%4.00%
Year 1 PV (M)17,369.1317,539.4217,709.70
Year 2 PV (M)18,258.8618,618.6318,981.91
Year 3 PV (M)19,032.7619,598.0620,174.44
Year 4 PV (M)19,699.5020,483.4621,290.60
Year 5 PV (M)20,267.1621,280.3222,333.60
PV of Terminal Value (M)560,905.66588,945.58618,095.84
Equity Value (M)655,533.07686,465.47718,586.10
Shares Outstanding (M)870.83870.83870.83
Fair Value$752.77$788.29$825.17
Upside / Downside111.61%121.59%131.96%

High-Yield Dividend Screener

« Prev Page 7 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
PLYMPlymouth Industrial REIT, Inc.4.80%$1.0549.94%
SAFTSafety Insurance Group, Inc.4.80%$3.6361.47%
CETCentral Securities Corp.4.79%$2.4313.87%
GBLIGlobal Indemnity Group, LLC4.79%$1.3870.11%
JANIXJanus Henderson Triton Fund Class D4.79%$1.2767.95%
MITNAG Mortgage Investment Trust, Inc. 9.500% Senior Notes due 20294.77%$1.2175.90%
PRUPrudential Financial, Inc.4.77%$5.4373.37%
IFAFXThe Income Fund of America, Class F-1 Shares4.76%$1.2433.91%
AMECXAmerican Funds The Income Fund of America Class A4.74%$1.2433.91%
UMPQUmpqua Holdings Corporation4.74%$0.8454.13%
NFBKNorthfield Bancorp, Inc.4.73%$0.5454.01%
SBSISouthside Bancshares, Inc.4.72%$1.4462.24%
TNLTravel + Leisure Co.4.72%$3.4054.99%
AIRCApartment Income REIT Corp.4.68%$1.8341.27%
SONSonoco Products Company4.68%$2.0832.95%
OFLXOmega Flex, Inc.4.67%$1.3685.30%
FTAIOFTAI Aviation Ltd.4.65%$1.1825.22%
WDWalker & Dunlop, Inc.4.65%$2.7379.29%
0J2Z.LHA Sustainable Infrastructure Capital, Inc.4.63%$1.4766.70%
FLMNFalcon Minerals Corporation4.63%$0.3681.83%
GSRMGSR II Meteora Acquisition Corp.4.62%$0.1532.94%
FBFWXAmerican Funds Retirement Income Portfolio - Moderate Class F-14.61%$0.6379.77%
GPSThe Gap, Inc.4.61%$0.9341.48%
QUADQuad/Graphics, Inc.4.61%$0.2764.56%
BMYBristol-Myers Squibb Company4.59%$2.4582.81%
WTBAWest Bancorporation, Inc.4.56%$0.9952.39%
SCPLSciPlay Corporation4.55%$1.0417.40%
OLPOne Liberty Properties, Inc.4.53%$0.9257.61%
RWAYLRunway Growth Finance Corp. - 74.53%$1.1475.51%
INSWInternational Seaways, Inc.4.52%$2.1248.43%
RWAYZRunway Growth Finance Corp. 8.00% Notes due 20274.52%$1.1475.51%
DDominion Energy, Inc.4.48%$2.6597.13%
TGTTarget Corporation4.48%$4.5054.48%
COLBColumbia Banking System, Inc.4.47%$1.2662.95%
DFPAXBNY Mellon Diversified International Fund Class A4.46%$0.4556.12%
KEYKeyCorp4.46%$0.9495.81%
RPTIXT. Rowe Price Mid-Cap Growth Fund4.46%$4.3859.54%
CGBDCarlyle Secured Lending, Inc.4.45%$0.5655.08%
NEWTPNewtekOne, Inc. Depositary Shares, Non-Cumulative Perpetual Preferred Stock, Series B4.44%$1.0244.14%
PFCPremier Financial Corp.4.43%$1.2468.07%
BFCBank First Corporation4.40%$5.3073.82%
DUKDuke Energy Corporation4.40%$5.1780.55%
0L77.LSkyworks Solutions, Inc.4.37%$2.7990.67%
ESCAEscalade, Incorporated4.35%$0.6065.28%
DINOHF Sinclair Corporation4.34%$2.0396.43%
LBAILakeland Bancorp, Inc.4.34%$0.5844.96%
CVXChevron Corporation4.32%$6.7495.36%
CVBFCVB Financial Corp.4.31%$0.8154.32%
HTBKHeritage Commerce Corp4.30%$0.5273.66%
EQREquity Residential4.28%$2.6689.76%