Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Compañía Cervecerías Unidas S.A. (CCU.SN)

Company Dividend Discount ModelIndustry: Beverages - AlcoholicSector: Consumer Defensive

Valuation Snapshot

Stable Growth$7,246.85 - $16,196.74$10,479.33
Multi-Stage$6,834.83 - $7,466.18$7,144.73
Blended Fair Value$8,812.03
Current Price$6,050.50
Upside45.64%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-17.81%2.28%221.37177.49428.47741.91276.41590.08202.50203.32188.96179.02
YoY Growth--24.72%-58.58%-42.25%168.40%-53.16%191.39%-0.40%7.60%5.55%1.27%
Dividend Yield--3.07%3.04%7.00%12.60%4.38%10.05%2.08%2.31%2.27%2.37%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)136,209.20
(-) Cash Dividends Paid (M)88,216.00
(=) Cash Retained (M)47,993.20
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)27,241.8417,026.1510,215.69
Cash Retained (M)47,993.2047,993.2047,993.20
(-) Cash Required (M)-27,241.84-17,026.15-10,215.69
(=) Excess Retained (M)20,751.3630,967.0537,777.51
(/) Shares Outstanding (M)369.50369.50369.50
(=) Excess Retained per Share56.1683.81102.24
LTM Dividend per Share238.74238.74238.74
(+) Excess Retained per Share56.1683.81102.24
(=) Adjusted Dividend294.90322.55340.98
WACC / Discount Rate8.20%8.20%8.20%
Growth Rate3.97%4.97%5.97%
Fair Value$7,246.85$10,479.33$16,196.74
Upside / Downside19.77%73.20%167.69%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)136,209.20142,977.80150,082.75157,540.77165,369.40173,587.05178,794.66
Payout Ratio64.77%69.81%74.86%79.91%84.95%90.00%92.50%
Projected Dividends (M)88,216.0099,815.75112,350.52125,884.58140,486.29156,228.34165,385.06

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate8.20%8.20%8.20%
Growth Rate3.97%4.97%5.97%
Year 1 PV (M)91,372.1692,251.0093,129.84
Year 2 PV (M)94,146.6295,966.3897,803.55
Year 3 PV (M)96,564.3999,377.61102,244.95
Year 4 PV (M)98,649.13102,499.55106,461.61
Year 5 PV (M)100,423.18105,346.44110,460.93
PV of Terminal Value (M)2,044,333.912,144,557.742,248,674.38
Equity Value (M)2,525,489.392,639,998.732,758,775.26
Shares Outstanding (M)369.50369.50369.50
Fair Value$6,834.83$7,144.73$7,466.18
Upside / Downside12.96%18.08%23.40%

High-Yield Dividend Screener

« Prev Page 81 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
003003.SZGuangdong Tengen Industrial Group Co.,Ltd.1.60%$0.2158.54%
3026.KLDutch Lady Milk Industries Berhad1.60%$0.5028.77%
4380.TM - mart Inc.1.60%$20.8626.17%
5878.KLKPJ Healthcare Berhad1.60%$0.0454.29%
BUAH.JKPT Segar Kumala Indonesia Tbk1.60%$10.5034.44%
CBTT-B.STChristian Berner Tech Trade AB (publ)1.60%$0.6024.79%
SEER3.SASer Educacional S.A.1.60%$0.1517.88%
SPNSSapiens International Corporation N.V.1.60%$0.7061.01%
000963.SZHuadong Medicine Co., Ltd1.59%$0.6329.78%
002560.SZHenan Tong-Da Cable Co., Ltd.1.59%$0.1698.75%
002942.SZZhejiang XinNong Chemical Co.,Ltd.1.59%$0.3153.92%
016590.KSShindaeyang Paper Co., Ltd.1.59%$202.4828.25%
0J7X.LMBB SE1.59%$3.3332.74%
300957.SZYunnan Botanee Bio-Technology Group Co.LTD1.59%$0.6373.46%
366030.KQ09WOMEN Co., Ltd.1.59%$90.0829.50%
4736.TNippon RAD Inc.1.59%$9.9013.56%
600487.SSHengtong Optic-Electric Co., Ltd.1.59%$0.3933.97%
6201.TToyota Industries Corporation1.59%$283.1141.29%
688129.SSDonglai Coating Technology (Shanghai) Co., Ltd.1.59%$0.3241.19%
688312.SSShenzhen Yanmade Technology Inc.1.59%$0.5361.22%
688569.SSBeijing Tieke Shougang Rail Way-Tech Co., Ltd.1.59%$0.3543.76%
9324.TYasuda Logistics Corporation1.59%$34.9731.59%
ASSA-B.STASSA ABLOY AB (publ)1.59%$5.6642.81%
BEI-UN.TOBoardwalk Real Estate Investment Trust1.59%$1.0317.62%
DEPO.JKPT Caturkarda Depo Bangunan Tbk1.59%$4.2032.09%
DSNG.JKPT Dharma Satya Nusantara Tbk1.59%$24.0015.91%
F9D.SIBoustead Singapore Limited1.59%$0.0314.46%
OZL.AXOZ Minerals Limited1.59%$0.4555.76%
000920.SZVontron Technology Co., Ltd.1.58%$0.2038.51%
000960.SZYunnan Tin Company Limited1.58%$0.4438.02%
002340.SZGEM Co., Ltd.1.58%$0.1355.09%
300015.SZAier Eye Hospital Group Co., Ltd.1.58%$0.1749.80%
3925.TDouble Standard Inc.1.58%$27.4225.04%
4721.TWOMechema Chemicals International Corp.1.58%$1.1041.13%
603082.SSRIAMB (Beijing) Tech Dvlp Co1.58%$0.5857.18%
603289.SSZhejiang Tederic Machinery Co., Ltd.1.58%$0.1644.78%
603332.SSSuzhou Longjie Special Fiber Co., Ltd.1.58%$0.2287.52%
603993.SSCMOC Group Limited1.58%$0.3234.49%
7555.TOta Floriculture Auction Co.,Ltd.1.58%$11.8147.37%
ALPHA.ATAlpha Bank S.A.1.58%$0.0615.49%
OTP.BDOTP Bank Nyrt.1.58%$554.0413.23%
002550.SZChangzhou Qianhong Biopharma CO.,LTD1.57%$0.1235.18%
033530.KSSjg Sejong Co. Ltd.1.57%$162.926.60%
056190.KQSFA Engineering Corporation1.57%$380.3551.85%
300035.SZHunan Zhongke Electric Co., Ltd.1.57%$0.3343.86%
AGOAssured Guaranty Ltd.1.57%$1.4017.16%
CJA.FAlimentation Couche-Tard Inc.1.57%$0.5520.13%
MNIT.BKMFC-Nichada Thani Property Fund 21.57%$0.0321.78%
000573.SZDongGuan Winnerway Industry Zone Ltd.1.56%$0.0663.16%
000958.SZSPIC Industry-Finance Holdings Co., Ltd.1.56%$0.1060.59%