DDM Analysis: CONCHATORO.SN

Valuation Snapshot

Stable Growth	$2,753.39 - $8,821.68	$4,445.89
Multi-Stage	$2,993.68 - $3,283.18	$3,135.71
Blended Fair Value	$3,790.80
Current Price	$1,054.00
Upside	259.66%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	2.02%	0.00%	28.64	43.50	29.73	66.12	30.02	25.91	24.95	27.92	28.02	24.70
YoY Growth	-	-	-34.17%	46.32%	-55.04%	120.25%	15.89%	3.82%	-10.62%	-0.38%	13.46%	0.00%
Dividend Yield	-	-	2.36%	3.64%	2.92%	5.21%	2.43%	2.40%	1.75%	2.17%	2.50%	2.12%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	78,062.02
(-) Cash Dividends Paid (M)	32,166.77
(=) Cash Retained (M)	45,895.25

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	15,612.40	9,757.75	5,854.65
Cash Retained (M)	45,895.25	45,895.25	45,895.25
(-) Cash Required (M)	-15,612.40	-9,757.75	-5,854.65
(=) Excess Retained (M)	30,282.85	36,137.50	40,040.60
(/) Shares Outstanding (M)	739.02	739.02	739.02
(=) Excess Retained per Share	40.98	48.90	54.18
LTM Dividend per Share	43.53	43.53	43.53
(+) Excess Retained per Share	40.98	48.90	54.18
(=) Adjusted Dividend	84.50	92.43	97.71
WACC / Discount Rate	6.26%	6.26%	6.26%
Growth Rate	3.09%	4.09%	5.09%
Fair Value	$2,753.39	$4,445.89	$8,821.68
Upside / Downside	161.23%	321.81%	736.97%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	78,062.02	81,257.31	84,583.40	88,045.63	91,649.58	95,401.05	98,263.08
Payout Ratio	41.21%	50.97%	60.72%	70.48%	80.24%	90.00%	92.50%
Projected Dividends (M)	32,166.77	41,413.07	51,362.43	62,056.91	73,540.85	85,860.95	90,893.35

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.26%	6.26%	6.26%
Growth Rate	3.09%	4.09%	5.09%
Year 1 PV (M)	38,599.93	38,974.34	39,348.76
Year 2 PV (M)	44,621.45	45,491.30	46,369.55
Year 3 PV (M)	50,250.14	51,726.65	53,231.79
Year 4 PV (M)	55,504.07	57,689.15	59,938.13
Year 5 PV (M)	60,400.55	63,387.35	66,491.15
PV of Terminal Value (M)	1,963,019.60	2,060,090.58	2,160,964.26
Equity Value (M)	2,212,395.73	2,317,359.37	2,426,343.63
Shares Outstanding (M)	739.02	739.02	739.02
Fair Value	$2,993.68	$3,135.71	$3,283.18
Upside / Downside	184.03%	197.51%	211.50%

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

Viña Concha y Toro S.A. (CONCHATORO.SN)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener