DDM Analysis: CEZ.PR

Valuation Snapshot

Stable Growth	$4,543.60 - $10,614.84	$9,947.66
Multi-Stage	$1,621.36 - $1,771.65	$1,695.14
Blended Fair Value	$5,821.40
Current Price	$1,287.00
Upside	352.32%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	16.83%	2.74%	52.02	144.20	47.72	51.79	33.74	23.90	32.77	32.81	39.71	39.68
YoY Growth	-	-	-63.92%	202.17%	-7.86%	53.53%	41.13%	-27.05%	-0.12%	-17.38%	0.08%	-0.05%
Dividend Yield	-	-	4.55%	17.30%	4.54%	5.59%	6.13%	5.86%	6.05%	6.38%	9.11%	9.46%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	28,662.00
(-) Cash Dividends Paid (M)	25,213.00
(=) Cash Retained (M)	3,449.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	5,732.40	3,582.75	2,149.65
Cash Retained (M)	3,449.00	3,449.00	3,449.00
(-) Cash Required (M)	-5,732.40	-3,582.75	-2,149.65
(=) Excess Retained (M)	-2,283.40	-133.75	1,299.35
(/) Shares Outstanding (M)	537.00	537.00	537.00
(=) Excess Retained per Share	-4.25	-0.25	2.42
LTM Dividend per Share	46.95	46.95	46.95
(+) Excess Retained per Share	-4.25	-0.25	2.42
(=) Adjusted Dividend	42.70	46.70	49.37
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$4,543.60	$9,947.66	$10,614.84
Upside / Downside	253.04%	672.93%	724.77%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	28,662.00	30,525.03	32,509.16	34,622.25	36,872.70	39,269.42	40,447.51
Payout Ratio	87.97%	88.37%	88.78%	89.19%	89.59%	90.00%	92.50%
Projected Dividends (M)	25,213.00	26,975.98	28,861.63	30,878.43	33,035.48	35,342.48	37,413.94

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	25,093.74	25,331.59	25,569.45
Year 2 PV (M)	24,974.51	25,450.20	25,930.38
Year 3 PV (M)	24,855.32	25,568.83	26,295.86
Year 4 PV (M)	24,736.19	25,687.48	26,665.94
Year 5 PV (M)	24,617.13	25,806.14	27,040.67
PV of Terminal Value (M)	746,391.41	782,442.39	819,873.13
Equity Value (M)	870,668.29	910,286.63	951,375.43
Shares Outstanding (M)	537.00	537.00	537.00
Fair Value	$1,621.36	$1,695.14	$1,771.65
Upside / Downside	25.98%	31.71%	37.66%

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

Analysis Mode

Ticker

Industry

Sector

CEZ, a. s. (CEZ.PR)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener