Definitive Analysis
Definitive Analysis

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Search

Ultrapar Participações S.A. (UGPA3.SA)

Company Dividend Discount ModelIndustry: Oil & Gas Refining & MarketingSector: Energy

Valuation Snapshot

Stable Growth$155.66 - $529.34$496.05
Multi-Stage$77.23 - $84.58$80.84
Blended Fair Value$288.45
Current Price$21.97
Upside1,212.91%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS6.93%0.63%0.750.360.570.630.260.540.730.850.790.75
YoY Growth--108.40%-37.33%-9.56%147.84%-52.26%-26.24%-14.00%7.67%5.00%6.21%
Dividend Yield--4.38%1.28%4.11%4.45%1.19%4.28%3.12%2.46%2.27%2.24%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)2,972.17
(-) Cash Dividends Paid (M)951.01
(=) Cash Retained (M)2,021.16
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)594.43371.52222.91
Cash Retained (M)2,021.162,021.162,021.16
(-) Cash Required (M)-594.43-371.52-222.91
(=) Excess Retained (M)1,426.721,649.631,798.24
(/) Shares Outstanding (M)1,111.661,111.661,111.66
(=) Excess Retained per Share1.281.481.62
LTM Dividend per Share0.860.860.86
(+) Excess Retained per Share1.281.481.62
(=) Adjusted Dividend2.142.342.47
WACC / Discount Rate6.46%6.46%6.46%
Growth Rate5.02%6.02%7.02%
Fair Value$155.66$496.05$529.34
Upside / Downside608.50%2,157.86%2,309.40%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)2,972.173,151.103,340.803,541.923,755.153,981.224,100.65
Payout Ratio32.00%43.60%55.20%66.80%78.40%90.00%92.50%
Projected Dividends (M)951.011,373.811,844.072,365.962,944.023,583.093,793.10

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.46%6.46%6.46%
Growth Rate5.02%6.02%7.02%
Year 1 PV (M)1,278.241,290.411,302.58
Year 2 PV (M)1,596.411,626.961,657.80
Year 3 PV (M)1,905.731,960.692,016.70
Year 4 PV (M)2,206.372,291.612,379.30
Year 5 PV (M)2,498.512,619.752,745.65
PV of Terminal Value (M)76,371.7580,077.7183,926.16
Equity Value (M)85,857.0189,867.1394,028.18
Shares Outstanding (M)1,111.661,111.661,111.66
Fair Value$77.23$80.84$84.58
Upside / Downside251.54%267.96%285.00%

High-Yield Dividend Screener

« Prev Page 17 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
SAHSonic Automotive, Inc.2.13%$1.3135.28%
AIG-PAAmerican International Group, Inc.2.12%$1.6930.01%
LANCLancaster Colony Corporation2.11%$3.8261.80%
TDACTranslational Development Acquisition Corp.2.10%$0.2279.86%
FASTFastenal Company2.09%$0.8579.50%
FDUSFidus Investment Corporation2.09%$0.4117.86%
IBOCInternational Bancshares Corporation2.09%$1.4020.70%
SMRSXALPS/Smith Short Duration Bond Investor2.09%$0.2298.81%
SSSSSuRo Capital Corp.2.09%$0.208.46%
MLRMiller Industries, Inc.2.08%$0.7830.00%
OACCOaktree Acquisition Corp. III Life Sciences2.08%$0.2261.74%
FCCOFirst Community Corporation2.07%$0.6025.08%
GNTXGentex Corporation2.07%$0.4928.42%
OACCUOaktree Acquisition Corp. III Life Sciences Unit2.07%$0.2261.74%
DLBDolby Laboratories, Inc.2.06%$1.3149.64%
APOGApogee Enterprises, Inc.2.05%$0.7737.24%
CAKEThe Cheesecake Factory Incorporated2.05%$1.0832.74%
EWBCEast West Bancorp, Inc.2.05%$2.3625.97%
ALFCenturion Acquisition Corp.2.04%$0.2251.38%
ATOAtmos Energy Corporation2.04%$3.4546.19%
OVLYOak Valley Bancorp2.04%$0.6129.73%
0HYE.LCincinnati Financial Corporation2.03%$3.2824.36%
AOSA. O. Smith Corporation2.03%$1.3936.68%
ACTEnact Holdings, Inc.2.02%$0.8018.03%
ARKOArko Corp.2.02%$0.0955.86%
KFYKorn Ferry2.02%$1.3426.97%
0H68.LAflac Incorporated2.01%$2.2028.14%
LENLennar Corporation2.01%$2.1025.46%
AVYAvery Dennison Corporation2.00%$3.6641.17%
RHLDResolute Holdings Management, Inc.2.00%$3.7422.61%
ALFUUCenturion Acquisition Corp. Unit1.99%$0.2251.38%
GNTYGuaranty Bancshares, Inc.1.99%$0.9730.69%
NCNACCO Industries, Inc.1.99%$0.9524.54%
QCOMQUALCOMM Incorporated1.99%$3.4468.67%
THGThe Hanover Insurance Group, Inc.1.98%$3.5520.46%
CNMDCONMED Corporation1.97%$0.8038.60%
FBINFortune Brands Innovations, Inc.1.97%$1.0036.69%
FEIMFrequency Electronics, Inc.1.97%$1.0046.25%
RPMRPM International Inc.1.97%$2.0437.93%
BNJBrookfield Finance Inc. 4.50% P1.96%$0.3070.51%
MTGMGIC Investment Corporation1.96%$0.5717.51%
CCSCentury Communities, Inc.1.95%$1.1516.06%
0K6F.LNetApp, Inc.1.94%$2.0735.51%
BLKBlackRock, Inc.1.94%$21.0053.94%
FNB-PEF.N.B. Corporation1.94%$0.4834.55%
0L4F.LSealed Air Corporation1.93%$0.8030.13%
AEOAmerican Eagle Outfitters, Inc.1.93%$0.5142.14%
SLGNSilgan Holdings Inc.1.93%$0.8026.98%
FSFGFirst Savings Financial Group, Inc.1.92%$0.6123.93%
GENGen Digital Inc.1.92%$0.5054.91%