DDM Analysis: CENCOSUD.SN

Valuation Snapshot

Stable Growth	$21,395.11 - $25,221.21	$23,629.40
Multi-Stage	$39,850.98 - $43,876.63	$41,825.01
Blended Fair Value	$32,727.21
Current Price	$2,735.00
Upside	1,096.61%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	15.53%	0.53%	21.03	103.13	128.30	250.60	32.61	10.22	25.55	51.09	81.16	28.87
YoY Growth	-	-	-79.61%	-19.62%	-48.80%	668.52%	219.09%	-60.00%	-49.99%	-37.05%	181.09%	44.74%
Dividend Yield	-	-	0.73%	6.01%	8.35%	16.17%	2.12%	1.15%	2.16%	2.76%	4.00%	1.71%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	365,825.79
(-) Cash Dividends Paid (M)	41,941.21
(=) Cash Retained (M)	323,884.59

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	73,165.16	45,728.22	27,436.93
Cash Retained (M)	323,884.59	323,884.59	323,884.59
(-) Cash Required (M)	-73,165.16	-45,728.22	-27,436.93
(=) Excess Retained (M)	250,719.43	278,156.36	296,447.65
(/) Shares Outstanding (M)	2,801.75	2,801.75	2,801.75
(=) Excess Retained per Share	89.49	99.28	105.81
LTM Dividend per Share	14.97	14.97	14.97
(+) Excess Retained per Share	89.49	99.28	105.81
(=) Adjusted Dividend	104.46	114.25	120.78
WACC / Discount Rate	-18.49%	-18.49%	-18.49%
Growth Rate	2.41%	3.41%	4.41%
Fair Value	$21,395.11	$23,629.40	$25,221.21
Upside / Downside	682.27%	763.96%	822.16%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	365,825.79	378,306.52	391,213.04	404,559.89	418,362.09	432,635.17	445,614.23
Payout Ratio	11.46%	27.17%	42.88%	58.59%	74.29%	90.00%	92.50%
Projected Dividends (M)	41,941.21	102,792.85	167,747.78	237,015.14	310,813.58	389,371.66	412,193.16

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-18.49%	-18.49%	-18.49%
Growth Rate	2.41%	3.41%	4.41%
Year 1 PV (M)	124,894.87	126,114.41	127,333.94
Year 2 PV (M)	247,639.63	252,499.40	257,406.40
Year 3 PV (M)	425,129.40	437,704.95	450,526.07
Year 4 PV (M)	677,371.21	704,218.04	731,855.12
Year 5 PV (M)	1,031,033.47	1,082,363.86	1,135,718.60
PV of Terminal Value (M)	109,146,348.42	114,580,240.80	120,228,432.62
Equity Value (M)	111,652,417.00	117,183,141.46	122,931,272.75
Shares Outstanding (M)	2,801.75	2,801.75	2,801.75
Fair Value	$39,850.98	$41,825.01	$43,876.63
Upside / Downside	1,357.07%	1,429.25%	1,504.26%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 9 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
ATLO	Ames National Corporation	3.84%	$0.87	48.60%
FRME	First Merchants Corporation	3.83%	$1.44	35.39%
PCAR	PACCAR Inc	3.83%	$4.27	83.66%
0HJO.L	AvalonBay Communities, Inc.	3.82%	$6.86	84.26%
FE	FirstEnergy Corp.	3.82%	$1.73	75.49%
LXFR	Luxfer Holdings PLC	3.81%	$0.52	98.38%
LCII	LCI Industries	3.80%	$4.72	64.48%
NEN	New England Realty Associates Limited Partnership	3.78%	$2.44	73.23%
PAYX	Paychex, Inc.	3.78%	$4.10	91.97%
RGCO	RGC Resources, Inc.	3.78%	$0.81	63.02%
UBSI	United Bankshares, Inc.	3.78%	$1.45	48.05%
SLVM	Sylvamo Corporation	3.77%	$1.80	41.11%
CAC	Camden National Corporation	3.75%	$1.61	47.99%
ARCH	Arch Resources, Inc.	3.74%	$5.04	50.87%
USB	U.S. Bancorp	3.74%	$2.02	43.68%
WSR	Whitestone REIT	3.74%	$0.52	60.32%
FDBC	Fidelity D & D Bancorp, Inc.	3.73%	$1.61	35.71%
WNC	Wabash National Corporation	3.73%	$0.33	5.38%
VLY	Valley National Bancorp	3.72%	$0.43	47.26%
GHLD	Guild Holdings Company	3.71%	$0.74	36.91%
FNF	Fidelity National Financial, Inc.	3.69%	$2.00	46.79%
IPAR	Inter Parfums, Inc.	3.68%	$3.15	61.47%
WSBF	Waterstone Financial, Inc.	3.68%	$0.61	45.57%
AROW	Arrow Financial Corporation	3.66%	$1.15	54.67%
ASIX	AdvanSix Inc.	3.66%	$0.63	32.72%
ASRV	AmeriServ Financial, Inc.	3.66%	$0.12	78.81%
CVGW	Calavo Growers, Inc.	3.66%	$0.80	71.92%
OXY	Occidental Petroleum Corporation	3.65%	$1.55	75.62%
FMAO	Farmers & Merchants Bancorp, Inc.	3.64%	$0.89	37.59%
LNKB	LINKBANCORP, Inc.	3.64%	$0.30	29.21%
BHRB	Burke & Herbert Bank & Trust Company	3.63%	$2.24	31.71%
EOG	EOG Resources, Inc.	3.63%	$3.90	38.34%
FITB	Fifth Third Bancorp	3.61%	$1.72	47.89%
LNC	Lincoln National Corporation	3.61%	$1.63	14.98%
MCBS	MetroCity Bankshares, Inc.	3.61%	$0.95	36.60%
OZK	Bank OZK	3.61%	$1.70	26.69%
PCB	PCB Bancorp	3.61%	$0.78	31.72%
SFD	SMITHFIELD FOODS INC	3.60%	$0.80	36.46%
0HOB.L	H&R Block, Inc.	3.59%	$1.54	33.12%
ASB	Associated Banc-Corp	3.59%	$0.92	87.56%
PLOW	Douglas Dynamics, Inc.	3.59%	$1.18	66.47%
EXC	Exelon Corporation	3.58%	$1.57	56.50%
MC	Moelis & Company	3.58%	$2.55	85.89%
TIPT	Tiptree Inc.	3.57%	$0.64	49.10%
BPRN	Princeton Bancorp, Inc.	3.56%	$1.20	46.56%
EVRG	Evergy, Inc.	3.56%	$2.60	71.71%
CZFS	Citizens Financial Services, Inc.	3.55%	$1.97	27.82%
CNO-PA	CNO Financial Group, Inc. 5.125	3.54%	$0.67	22.53%
NBTB	NBT Bancorp Inc.	3.54%	$1.47	46.30%
0JQQ.L	Archer-Daniels-Midland Company	3.53%	$2.03	82.76%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Cencosud S.A. (CENCOSUD.SN)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener