DDM Analysis: CEGR3.SA

Valuation Snapshot

Stable Growth	$40.51 - $73.49	$54.24
Multi-Stage	$80.74 - $88.76	$84.68
Blended Fair Value	$69.46
Current Price	$96.72
Upside	-28.19%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-6.99%	1.26%	1.50	1.04	0.63	2.37	0.92	2.16	0.85	0.76	0.30	0.61
YoY Growth	-	-	43.84%	65.93%	-73.44%	158.40%	-57.50%	154.63%	11.05%	158.32%	-51.86%	-53.70%
Dividend Yield	-	-	2.68%	1.53%	0.71%	2.96%	1.65%	3.59%	1.76%	2.54%	1.14%	2.74%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	732.14
(-) Cash Dividends Paid (M)	380.52
(=) Cash Retained (M)	351.62

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	146.43	91.52	54.91
Cash Retained (M)	351.62	351.62	351.62
(-) Cash Required (M)	-146.43	-91.52	-54.91
(=) Excess Retained (M)	205.19	260.10	296.71
(/) Shares Outstanding (M)	253.53	253.53	253.53
(=) Excess Retained per Share	0.81	1.03	1.17
LTM Dividend per Share	1.50	1.50	1.50
(+) Excess Retained per Share	0.81	1.03	1.17
(=) Adjusted Dividend	2.31	2.53	2.67
WACC / Discount Rate	5.91%	5.91%	5.91%
Growth Rate	0.19%	1.19%	2.19%
Fair Value	$40.51	$54.24	$73.49
Upside / Downside	-58.12%	-43.92%	-24.02%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	732.14	740.88	749.73	758.69	767.75	776.92	800.23
Payout Ratio	51.97%	59.58%	67.18%	74.79%	82.39%	90.00%	92.50%
Projected Dividends (M)	380.52	441.41	503.70	567.42	632.59	699.23	740.21

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.91%	5.91%	5.91%
Growth Rate	0.19%	1.19%	2.19%
Year 1 PV (M)	412.66	416.78	420.90
Year 2 PV (M)	440.23	449.06	457.98
Year 3 PV (M)	463.63	477.65	491.95
Year 4 PV (M)	483.21	502.79	522.97
Year 5 PV (M)	499.34	524.76	551.20
PV of Terminal Value (M)	18,171.99	19,097.11	20,059.53
Equity Value (M)	20,471.06	21,468.15	22,504.53
Shares Outstanding (M)	253.53	253.53	253.53
Fair Value	$80.74	$84.68	$88.76
Upside / Downside	-16.52%	-12.45%	-8.23%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 21 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
GATX	GATX Corporation	1.45%	$2.47	28.36%
SF	Stifel Financial Corp.	1.45%	$1.86	30.82%
0HFN.L	Analog Devices, Inc.	1.44%	$3.90	84.88%
HAYN	Haynes International, Inc.	1.44%	$0.88	30.16%
0I58.L	Cummins Inc.	1.43%	$7.42	38.53%
0HRJ.L	CSX Corporation	1.42%	$0.51	33.32%
OLED	Universal Display Corporation	1.42%	$1.73	37.24%
BBW	Build-A-Bear Workshop, Inc.	1.41%	$0.86	19.50%
LBC	Luther Burbank Corporation	1.41%	$0.13	17.07%
SNDR	Schneider National, Inc.	1.41%	$0.38	58.72%
0R13.L	Church & Dwight Co., Inc.	1.40%	$1.16	36.55%
COHN	Cohen & Company Inc.	1.40%	$0.35	48.05%
HLI	Houlihan Lokey, Inc.	1.40%	$2.48	39.81%
PATK	Patrick Industries, Inc.	1.40%	$1.54	44.05%
CXT	Crane NXT, Co.	1.39%	$0.66	24.82%
ESBA	Empire State Realty OP, L.P.	1.39%	$0.09	49.94%
MMS	Maximus, Inc.	1.39%	$1.21	21.54%
WYNN	Wynn Resorts, Limited	1.39%	$1.70	34.98%
ATEN	A10 Networks, Inc.	1.38%	$0.24	34.61%
HYAC	Haymaker Acquisition Corp. III	1.38%	$0.16	37.41%
ISTR	Investar Holding Corporation	1.38%	$0.36	18.11%
MCY	Mercury General Corporation	1.38%	$1.27	16.00%
ACU	Acme United Corporation	1.37%	$0.55	28.31%
DE	Deere & Company	1.36%	$6.34	34.22%
HYAC-UN	Haymaker Acquisition Corp. 4	1.36%	$0.16	37.41%
RTX	RTX Corporation	1.36%	$2.56	52.52%
0HIN.L	Assurant, Inc.	1.35%	$3.22	19.47%
AL	Air Lease Corporation	1.35%	$0.86	9.51%
BGCP	BGC Partners, Inc.	1.34%	$0.06	11.88%
ESRT	Empire State Realty Trust, Inc.	1.34%	$0.09	49.94%
HUM	Humana Inc.	1.34%	$3.55	33.23%
ZEUS	Olympic Steel, Inc.	1.34%	$0.59	50.16%
0K9L.L	Nucor Corporation	1.33%	$2.22	31.04%
BY	Byline Bancorp, Inc.	1.33%	$0.39	13.97%
LPX	Louisiana-Pacific Corporation	1.33%	$1.09	35.19%
OPOF	Old Point Financial Corporation	1.33%	$0.56	32.91%
WSM	Williams-Sonoma, Inc.	1.33%	$2.50	27.85%
RUSHA	Rush Enterprises, Inc.	1.32%	$0.71	21.15%
VLEOX	Value Line Small Cap Opportunities Fund, Inc. Investor Class	1.32%	$0.79	56.29%
0IW7.L	Global Payments Inc.	1.31%	$1.01	13.82%
APO	Apollo Global Management, Inc.	1.31%	$1.92	27.59%
EMP	Entergy Mississippi, Inc. 1M BD 66	1.31%	$0.27	6.72%
NDSN	Nordson Corporation	1.31%	$3.15	36.67%
ROK	Rockwell Automation, Inc.	1.31%	$5.23	68.01%
UMBF	UMB Financial Corporation	1.31%	$1.52	18.87%
0L3I.L	The Charles Schwab Corporation	1.30%	$1.29	28.42%
0R2X.L	Corning Incorporated	1.30%	$1.15	72.69%
EBAY	eBay Inc.	1.30%	$1.13	24.20%
GGG	Graco Inc.	1.30%	$1.07	36.31%
HES	Hess Corporation	1.30%	$1.94	26.90%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Companhia Distribuidora de Gás do Rio de Janeiro - CEG (CEGR3.SA)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener