DDM Analysis: PARAUCO.SN

Valuation Snapshot

Stable Growth	$17,991.79 - $29,467.90	$27,615.74
Multi-Stage	$4,790.07 - $5,243.63	$5,012.68
Blended Fair Value	$16,314.21
Current Price	$2,434.00
Upside	570.26%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	9.32%	9.53%	69.18	57.50	37.42	6.88	26.21	44.31	38.37	35.09	32.34	27.13
YoY Growth	-	-	20.32%	53.67%	443.96%	-73.76%	-40.85%	15.50%	9.34%	8.51%	19.20%	-2.54%
Dividend Yield	-	-	3.66%	4.05%	3.31%	0.83%	1.87%	3.69%	2.10%	1.93%	1.85%	2.21%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	134,202.62
(-) Cash Dividends Paid (M)	56,811.95
(=) Cash Retained (M)	77,390.67

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	26,840.52	16,775.33	10,065.20
Cash Retained (M)	77,390.67	77,390.67	77,390.67
(-) Cash Required (M)	-26,840.52	-16,775.33	-10,065.20
(=) Excess Retained (M)	50,550.14	60,615.34	67,325.47
(/) Shares Outstanding (M)	905.72	905.72	905.72
(=) Excess Retained per Share	55.81	66.93	74.33
LTM Dividend per Share	62.73	62.73	62.73
(+) Excess Retained per Share	55.81	66.93	74.33
(=) Adjusted Dividend	118.54	129.65	137.06
WACC / Discount Rate	6.20%	6.20%	6.20%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$17,991.79	$27,615.74	$29,467.90
Upside / Downside	639.19%	1,034.58%	1,110.68%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	134,202.62	142,925.79	152,215.97	162,110.00	172,647.15	183,869.22	189,385.30
Payout Ratio	42.33%	51.87%	61.40%	70.93%	80.47%	90.00%	92.50%
Projected Dividends (M)	56,811.95	74,130.43	93,460.27	114,989.79	138,923.28	165,482.30	175,181.40

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.20%	6.20%	6.20%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	69,150.44	69,805.89	70,461.35
Year 2 PV (M)	81,324.97	82,873.98	84,437.61
Year 3 PV (M)	93,337.17	96,016.54	98,746.71
Year 4 PV (M)	105,188.63	109,233.89	113,394.72
Year 5 PV (M)	116,880.95	122,526.35	128,387.80
PV of Terminal Value (M)	3,872,558.62	4,059,604.65	4,253,809.37
Equity Value (M)	4,338,440.78	4,540,061.30	4,749,237.55
Shares Outstanding (M)	905.72	905.72	905.72
Fair Value	$4,790.07	$5,012.68	$5,243.63
Upside / Downside	96.80%	105.94%	115.43%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 13 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
CL	Colgate-Palmolive Company	2.88%	$2.24	62.40%
TCBK	TriCo Bancshares	2.87%	$1.35	37.83%
0U6R.L	Bunge Limited	2.86%	$3.05	31.37%
FBMS	The First Bancshares, Inc.	2.86%	$0.97	39.72%
RILYG	B. Riley Financial, Inc. 5.00% Senior Notes due 2026	2.86%	$0.58	56.91%
CNS	Cohen & Steers, Inc.	2.85%	$1.81	56.91%
MRBK	Meridian Corporation	2.85%	$0.49	27.85%
AMGN	Amgen Inc.	2.84%	$9.31	72.03%
BKH	Black Hills Corporation	2.84%	$1.98	50.60%
GABC	German American Bancorp, Inc.	2.84%	$1.11	40.35%
HOMB	Home Bancshares, Inc.	2.84%	$0.79	34.17%
KO	The Coca-Cola Company	2.84%	$1.96	65.04%
SBFG	SB Financial Group, Inc.	2.84%	$0.61	28.02%
TSBK	Timberland Bancorp, Inc.	2.84%	$1.00	27.24%
CATY	Cathay General Bancorp	2.83%	$1.38	31.20%
CWT	California Water Service Group	2.83%	$1.22	53.25%
EBIX	Ebix, Inc.	2.83%	$0.08	46.85%
CMS-PB	Consumers Energy Company	2.82%	$2.17	62.27%
EPRT	Essential Properties Realty Trust, Inc.	2.82%	$0.85	70.58%
GPK	Graphic Packaging Holding Company	2.82%	$0.43	24.85%
VALSX	Value Line Select Growth Fund	2.82%	$0.87	56.29%
CCNE	CNB Financial Corporation	2.81%	$0.72	35.05%
ORRF	Orrstown Financial Services, Inc.	2.81%	$0.98	26.05%
TXNM	TXNM Energy, Inc.	2.80%	$1.65	86.75%
STC	Stewart Information Services Corporation	2.79%	$1.95	54.56%
CVLY	Codorus Valley Bancorp, Inc.	2.77%	$0.67	28.98%
KKRS	KKR Group Finance Co. IX LLC 4.	2.77%	$0.49	7.61%
SHBI	Shore Bancshares, Inc.	2.77%	$0.48	28.28%
HNNA	Hennessy Advisors, Inc.	2.76%	$0.27	21.11%
HONE	HarborOne Bancorp, Inc.	2.76%	$0.33	51.05%
KMT	Kennametal Inc.	2.76%	$0.80	65.12%
PNM	PNM Resources, Inc.	2.76%	$1.12	57.65%
HWC	Hancock Whitney Corporation	2.75%	$1.77	31.35%
YOU	Clear Secure, Inc.	2.75%	$0.95	50.89%
0HE2.L	Ameren Corporation	2.74%	$2.78	53.51%
MTDR	Matador Resources Company	2.74%	$1.19	18.96%
OFG	OFG Bancorp	2.74%	$1.12	25.13%
VLO	Valero Energy Corporation	2.74%	$4.53	93.65%
YORW	The York Water Company	2.73%	$0.87	62.37%
CCZ	Comcast Holdings Corp.	2.72%	$1.63	26.92%
K	Kellanova	2.72%	$2.27	62.18%
ADT	ADT Inc.	2.71%	$0.22	29.95%
AVT	Avnet, Inc.	2.71%	$1.34	48.46%
BKU	BankUnited, Inc.	2.71%	$1.21	34.19%
CNOB	ConnectOne Bancorp, Inc.	2.71%	$0.71	48.64%
GBX	The Greenbrier Companies, Inc.	2.71%	$1.28	19.40%
PBHC	Pathfinder Bancorp, Inc.	2.71%	$0.38	26.39%
TRIN	Trinity Capital Inc.	2.71%	$0.41	20.50%
RILYN	B. Riley Financial, Inc. - 6.50	2.70%	$0.58	56.91%
0L5A.L	Sempra	2.69%	$2.41	72.79%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

Parque Arauco S.A. (PARAUCO.SN)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener