DDM Analysis: CORU.L

Valuation Snapshot

Stable Growth	$19.28 - $73.52	$32.52
Multi-Stage	$15.94 - $17.45	$16.68
Blended Fair Value	$24.60
Current Price	$76.09
Upside	-67.67%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
DPS	0.11%	6.58%	0.29	0.29	0.27	0.19	0.27	0.29	0.27	0.25	0.38	0.18
YoY Growth	-	-	0.00%	7.41%	45.95%	-31.48%	-6.37%	8.45%	7.81%	-35.05%	106.79%	19.75%
Dividend Yield	-	-	0.38%	0.32%	0.29%	0.33%	0.62%	0.58%	0.53%	0.40%	0.65%	0.29%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	88.90
(-) Cash Dividends Paid (M)	38.57
(=) Cash Retained (M)	50.33

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	17.78	11.11	6.67
Cash Retained (M)	50.33	50.33	50.33
(-) Cash Required (M)	-17.78	-11.11	-6.67
(=) Excess Retained (M)	32.55	39.21	43.66
(/) Shares Outstanding (M)	132.76	132.76	132.76
(=) Excess Retained per Share	0.25	0.30	0.33
LTM Dividend per Share	0.29	0.29	0.29
(+) Excess Retained per Share	0.25	0.30	0.33
(=) Adjusted Dividend	0.54	0.59	0.62
WACC / Discount Rate	7.05%	7.05%	7.05%
Growth Rate	4.15%	5.15%	6.15%
Fair Value	$19.28	$32.52	$73.52
Upside / Downside	-74.67%	-57.26%	-3.38%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	88.90	93.47	98.29	103.35	108.68	114.27	117.70
Payout Ratio	43.39%	52.71%	62.03%	71.36%	80.68%	90.00%	92.50%
Projected Dividends (M)	38.57	49.27	60.97	73.75	87.68	102.85	108.87

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.05%	7.05%	7.05%
Growth Rate	4.15%	5.15%	6.15%
Year 1 PV (M)	45.59	46.03	46.47
Year 2 PV (M)	52.20	53.21	54.23
Year 3 PV (M)	58.42	60.12	61.85
Year 4 PV (M)	64.27	66.77	69.35
Year 5 PV (M)	69.76	73.17	76.72
PV of Terminal Value (M)	1,825.50	1,914.83	2,007.63
Equity Value (M)	2,115.74	2,214.14	2,316.25
Shares Outstanding (M)	132.76	132.76	132.76
Fair Value	$15.94	$16.68	$17.45
Upside / Downside	-79.06%	-78.08%	-77.07%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 18 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
HBCP	Home Bancorp, Inc.	1.92%	$1.10	19.54%
SLM	SLM Corporation	1.92%	$0.53	17.47%
UVE	Universal Insurance Holdings, Inc.	1.92%	$0.61	14.30%
WAL	Western Alliance Bancorporation	1.92%	$1.64	20.05%
0JZ1.L	Masco Corporation	1.91%	$1.23	31.44%
0L8B.L	Southern Copper Corporation	1.91%	$2.80	60.30%
BKR	Baker Hughes Company	1.91%	$0.90	30.82%
BPAC	Bullpen Parlay Acquisition Company	1.91%	$0.20	36.09%
ELV	Elevance Health Inc.	1.91%	$6.75	27.56%
NGVC	Natural Grocers by Vitamin Cottage, Inc.	1.91%	$0.47	23.70%
SYBT	Stock Yards Bancorp, Inc.	1.91%	$1.25	27.22%
0JVQ.L	Lowe's Companies, Inc.	1.90%	$4.67	38.55%
ATERX	AB Sustainable Global Thematic Fund Class R	1.90%	$2.84	36.57%
BLL	Ball Corporation	1.90%	$1.32	9.47%
EAI	Entergy Arkansas, Inc. 1M BD 4.875%66	1.90%	$0.40	9.71%
MMC	Marsh & McLennan Companies, Inc.	1.90%	$3.47	41.48%
THO	Thor Industries, Inc.	1.90%	$2.00	37.63%
TRGP	Targa Resources Corp.	1.90%	$3.55	46.50%
TTC	The Toro Company	1.90%	$1.52	45.26%
0K8M.L	Norfolk Southern Corporation	1.89%	$5.42	41.12%
FDX	FedEx Corporation	1.89%	$5.54	32.63%
ALL	The Allstate Corporation	1.87%	$3.81	12.13%
BERY	Berry Global Group, Inc.	1.87%	$1.26	24.23%
NHC	National HealthCare Corporation	1.87%	$2.44	37.72%
PRDO	Perdoceo Education Corporation	1.87%	$0.54	23.03%
ABT	Abbott Laboratories	1.86%	$2.31	28.93%
TNET	TriNet Group, Inc.	1.86%	$1.06	38.35%
BTMD	biote Corp.	1.85%	$0.05	5.82%
WDFC	WD-40 Company	1.85%	$3.65	54.36%
AMTB	Amerant Bancorp Inc.	1.84%	$0.36	22.80%
BNH	Brookfield Finance Inc. 4.625%	1.84%	$0.30	70.51%
MGRC	McGrath RentCorp	1.84%	$1.93	32.75%
NATI	National Instruments Corporation	1.84%	$1.10	82.38%
OTIS	Otis Worldwide Corporation	1.84%	$1.63	47.44%
WS	Worthington Steel, Inc.	1.84%	$0.65	26.98%
KBH	KB Home	1.83%	$1.05	13.68%
WRB	W. R. Berkley Corporation	1.83%	$1.27	26.69%
PIPR	Piper Sandler Companies	1.82%	$6.36	47.91%
SFBS	ServisFirst Bancshares, Inc.	1.82%	$1.30	27.90%
YUM	Yum! Brands, Inc.	1.82%	$2.73	54.40%
LVS	Las Vegas Sands Corp.	1.81%	$1.18	51.99%
HNVR	Hanover Bancorp, Inc.	1.80%	$0.41	26.32%
TSCO	Tractor Supply Company	1.79%	$0.91	43.76%
CLI	Mack-Cali Realty Corporation	1.78%	$0.33	21.71%
RRR	Red Rock Resorts, Inc.	1.78%	$1.12	60.48%
SBR	Sabine Royalty Trust	1.78%	$1.25	23.02%
TMUS	T-Mobile US, Inc.	1.78%	$3.55	33.70%
BWFG	Bankwell Financial Group, Inc.	1.77%	$0.80	21.59%
DGX	Quest Diagnostics Incorporated	1.77%	$3.07	35.81%
JPM	JPMorgan Chase & Co.	1.77%	$5.75	27.69%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Corticeira Amorim, S.G.P.S., S.A. (CORU.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener