DDM Analysis: MALLPLAZA.SN

Valuation Snapshot

Stable Growth	$27,951.65 - $60,886.94	$57,059.98
Multi-Stage	$9,041.52 - $9,904.72	$9,465.16
Blended Fair Value	$33,262.57
Current Price	$2,078.80
Upside	1,500.09%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	20.47%	0.00%	58.97	0.01	21.29	4.11	14.86	23.24	20.38	17.55	17.77	0.00
YoY Growth	-	-	1,107,739.10%	-99.98%	417.57%	-72.31%	-36.08%	14.05%	16.10%	-1.23%	0.00%	0.00%
Dividend Yield	-	-	3.00%	0.00%	2.17%	0.54%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	652,860.64
(-) Cash Dividends Paid (M)	93,890.26
(=) Cash Retained (M)	558,970.38

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	130,572.13	81,607.58	48,964.55
Cash Retained (M)	558,970.38	558,970.38	558,970.38
(-) Cash Required (M)	-130,572.13	-81,607.58	-48,964.55
(=) Excess Retained (M)	428,398.25	477,362.80	510,005.83
(/) Shares Outstanding (M)	2,132.44	2,132.44	2,132.44
(=) Excess Retained per Share	200.90	223.86	239.17
LTM Dividend per Share	44.03	44.03	44.03
(+) Excess Retained per Share	200.90	223.86	239.17
(=) Adjusted Dividend	244.93	267.89	283.20
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$27,951.65	$57,059.98	$60,886.94
Upside / Downside	1,244.61%	2,644.85%	2,828.95%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	652,860.64	695,296.58	740,490.86	788,622.77	839,883.25	894,475.66	921,309.93
Payout Ratio	14.38%	29.51%	44.63%	59.75%	74.88%	90.00%	92.50%
Projected Dividends (M)	93,890.26	205,147.89	330,472.32	471,222.17	628,873.27	805,028.09	852,211.68

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	190,953.90	192,763.88	194,573.87
Year 2 PV (M)	286,324.19	291,777.86	297,282.98
Year 3 PV (M)	380,023.23	390,932.34	402,048.24
Year 4 PV (M)	472,072.87	490,227.46	508,900.71
Year 5 PV (M)	562,494.68	589,663.38	617,871.90
PV of Terminal Value (M)	17,388,625.77	18,228,502.90	19,100,524.10
Equity Value (M)	19,280,494.64	20,183,867.82	21,121,201.80
Shares Outstanding (M)	2,132.44	2,132.44	2,132.44
Fair Value	$9,041.52	$9,465.16	$9,904.72
Upside / Downside	334.94%	355.32%	376.46%

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

Mode

Ticker

Industry

Sector

Plaza S.A. (MALLPLAZA.SN)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener