Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

Forus S.A. (FORUS.SN)

Company Dividend Discount ModelIndustry: Apparel - RetailSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$1,896.01 - $3,885.06$2,658.52
Multi-Stage$2,147.86 - $2,352.45$2,248.25
Blended Fair Value$2,453.39
Current Price$2,139.90
Upside14.65%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS2.45%-2.69%44.1348.2645.4320.0413.8439.0940.8540.3948.5154.28
YoY Growth---8.56%6.23%126.73%44.77%-64.59%-4.29%1.14%-16.75%-10.63%-6.36%
Dividend Yield--2.10%2.97%2.90%1.81%0.97%5.36%2.35%1.71%1.84%2.86%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)28,368.15
(-) Cash Dividends Paid (M)12,108.55
(=) Cash Retained (M)16,259.60
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)5,673.633,546.022,127.61
Cash Retained (M)16,259.6016,259.6016,259.60
(-) Cash Required (M)-5,673.63-3,546.02-2,127.61
(=) Excess Retained (M)10,585.9712,713.5814,131.99
(/) Shares Outstanding (M)261.44261.44261.44
(=) Excess Retained per Share40.4948.6354.05
LTM Dividend per Share46.3146.3146.31
(+) Excess Retained per Share40.4948.6354.05
(=) Adjusted Dividend86.8194.94100.37
WACC / Discount Rate7.56%7.56%7.56%
Growth Rate2.85%3.85%4.85%
Fair Value$1,896.01$2,658.52$3,885.06
Upside / Downside-11.40%24.24%81.55%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)28,368.1529,459.5330,592.9031,769.8832,992.1334,261.4135,289.25
Payout Ratio42.68%52.15%61.61%71.07%80.54%90.00%92.50%
Projected Dividends (M)12,108.5515,362.2318,848.3422,579.9526,570.7830,835.2732,642.56

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.56%7.56%7.56%
Growth Rate2.85%3.85%4.85%
Year 1 PV (M)14,145.4814,283.0214,420.56
Year 2 PV (M)15,980.8516,293.1316,608.44
Year 3 PV (M)17,628.4118,147.6418,676.97
Year 4 PV (M)19,101.0919,854.8920,630.78
Year 5 PV (M)20,411.0321,422.8222,474.33
PV of Terminal Value (M)474,271.84497,781.70522,214.77
Equity Value (M)561,538.71587,783.20615,025.84
Shares Outstanding (M)261.44261.44261.44
Fair Value$2,147.86$2,248.25$2,352.45
Upside / Downside0.37%5.06%9.93%

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%