Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

PJSC Cherkizovo Group (GCHE.ME)

Company Dividend Discount ModelIndustry: Packaged FoodsSector: Consumer Defensive

Valuation Snapshot

Stable Growth$9,321.75 - $17,822.71$12,736.31
Multi-Stage$6,892.57 - $7,534.09$7,207.51
Blended Fair Value$9,971.91
Current Price$3,455.00
Upside188.62%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS4.98%0.00%118.42148.05213.16106.65146.2792.8981.8023.6680.3635.85
YoY Growth---20.01%-30.54%99.87%-27.09%57.47%13.55%245.82%-70.56%124.13%0.00%
Dividend Yield--2.78%3.61%7.87%3.25%5.94%4.92%4.20%1.81%9.48%3.86%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)24,301.57
(-) Cash Dividends Paid (M)0.02
(=) Cash Retained (M)24,301.55
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)4,860.313,037.701,822.62
Cash Retained (M)24,301.5524,301.5524,301.55
(-) Cash Required (M)-4,860.31-3,037.70-1,822.62
(=) Excess Retained (M)19,441.2321,263.8522,478.93
(/) Shares Outstanding (M)42.2242.2242.22
(=) Excess Retained per Share460.45503.62532.40
LTM Dividend per Share0.000.000.00
(+) Excess Retained per Share460.45503.62532.40
(=) Adjusted Dividend460.45503.62532.40
WACC / Discount Rate10.71%10.71%10.71%
Growth Rate5.50%6.50%7.50%
Fair Value$9,321.75$12,736.31$17,822.71
Upside / Downside169.80%268.63%415.85%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)24,301.5725,881.1727,563.4529,355.0731,263.1533,295.2634,294.11
Payout Ratio0.00%18.00%36.00%54.00%72.00%90.00%92.50%
Projected Dividends (M)0.024,658.639,922.8615,851.7522,509.4729,965.7331,722.05

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate10.71%10.71%10.71%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)4,168.404,207.914,247.42
Year 2 PV (M)7,944.368,095.688,248.43
Year 3 PV (M)11,355.6211,681.6012,013.75
Year 4 PV (M)14,428.1314,983.0015,553.71
Year 5 PV (M)17,186.2318,016.3418,878.21
PV of Terminal Value (M)235,935.60247,331.37259,163.29
Equity Value (M)291,018.34304,315.89318,104.82
Shares Outstanding (M)42.2242.2242.22
Fair Value$6,892.57$7,207.51$7,534.09
Upside / Downside99.50%108.61%118.06%

High-Yield Dividend Screener

« Prev Page 8 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
ACICAmerican Coastal Insurance Corporation4.24%$0.4828.28%
NCDLNuveen Churchill Direct Lending Corp.4.24%$0.5730.88%
ESEversource Energy4.23%$2.8879.84%
ISBCInvestors Bancorp, Inc.4.21%$0.5844.24%
KMIKinder Morgan, Inc.4.21%$1.1795.05%
PWODPenns Woods Bancorp, Inc.4.17%$1.2545.44%
DDSDillard's, Inc.4.16%$26.5071.17%
RLIRLI Corp.4.16%$2.6067.96%
TFCTruist Financial Corporation4.16%$2.0753.19%
RMBIRichmond Mutual Bancorporation, Inc.4.15%$0.5854.33%
PRPermian Resources Corporation4.14%$0.6052.90%
RILYTB. Riley Financial, Inc. 6.00% Senior Notes Due 20284.13%$0.5856.91%
DGICADonegal Group Inc.4.12%$0.8028.85%
AUBNAuburn National Bancorporation, Inc.4.11%$1.0876.62%
FHBFirst Hawaiian, Inc.4.11%$1.0650.97%
PORPortland General Electric Company4.09%$1.9872.28%
NEWTLNewtek Business Services Corp.4.08%$1.0244.14%
NEWTGNewtekOne, Inc. 8.50% Fixed Rate Senior Notes due 20294.06%$1.0244.14%
NEWTZNewtek Business Services Corp. 5.50% Notes Due 20264.05%$1.0244.14%
LKQLKQ Corporation4.04%$1.2144.76%
NWENorthwestern Energy Group Inc4.04%$2.6274.07%
PXDPioneer Natural Resources Company4.00%$10.8054.25%
HAFCHanmi Financial Corporation3.99%$1.0744.22%
KSSKohl's Corporation3.99%$0.8550.52%
APAAPA Corporation3.98%$1.0124.12%
NWNNorthwest Natural Holding Company3.98%$1.8676.25%
HFWAHeritage Financial Corporation3.97%$0.9456.54%
WSBCWesBanco, Inc.3.97%$1.3265.39%
FULTFulton Financial Corporation3.96%$0.7739.22%
REYNReynolds Consumer Products Inc.3.96%$0.9163.16%
MSMMSC Industrial Direct Co., Inc.3.95%$3.3995.14%
RF-PFRegions Financial Corporation3.95%$1.0141.98%
NEWTINewtekOne, Inc. 8.00% Fixed Rate Senior Notes due 20283.94%$0.9942.24%
BOHBank of Hawaii Corporation3.93%$2.6958.42%
DCOMDime Community Bancshares, Inc.3.93%$1.1786.59%
OGEOGE Energy Corp.3.93%$1.6967.72%
ASIEXMultisector Income Fund - Investor Class3.92%$0.3596.64%
ESSEssex Property Trust, Inc.3.90%$10.0376.31%
WABCWestamerica Bancorporation3.90%$1.8639.32%
NJRNew Jersey Resources Corporation3.88%$1.7853.65%
XHRXenia Hotels & Resorts, Inc.3.88%$0.5693.99%
ARTNAArtesian Resources Corporation3.87%$1.2255.68%
FFBCFirst Financial Bancorp.3.87%$0.9738.17%
PNWPinnacle West Capital Corporation3.87%$3.4169.92%
UEUrban Edge Properties3.87%$0.7482.23%
NECBNortheast Community Bancorp, Inc.3.86%$0.8827.20%
SCSCXTouchstone Large Cap Focused Fund Class C3.86%$2.8037.43%
BBWIBath & Body Works, Inc.3.85%$0.8024.18%
BHBBar Harbor Bankshares3.85%$1.2054.11%
UGIUGI Corporation3.85%$1.4547.35%