DDM Analysis: MIRG.BA

Valuation Snapshot

Stable Growth	$10,061.55 - $14,854.87	$12,358.27
Multi-Stage	$17,762.23 - $19,558.81	$18,642.88
Blended Fair Value	$15,500.57
Current Price	$15,050.00
Upside	2.99%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019
DPS	0.00%	0.00%	0.00	65.61	126.39	64.76	0.00	5.57	0.00	0.00	0.00	0.00
YoY Growth	-	-	-100.00%	-48.09%	95.15%	0.00%	-100.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	0.00%	0.50%	2.39%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	74,739.00
(-) Cash Dividends Paid (M)	6,538.00
(=) Cash Retained (M)	68,201.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	14,947.80	9,342.38	5,605.43
Cash Retained (M)	68,201.00	68,201.00	68,201.00
(-) Cash Required (M)	-14,947.80	-9,342.38	-5,605.43
(=) Excess Retained (M)	53,253.20	58,858.63	62,595.58
(/) Shares Outstanding (M)	58.49	58.49	58.49
(=) Excess Retained per Share	910.50	1,006.34	1,070.23
LTM Dividend per Share	111.78	111.78	111.78
(+) Excess Retained per Share	910.50	1,006.34	1,070.23
(=) Adjusted Dividend	1,022.28	1,118.12	1,182.01
WACC / Discount Rate	7.96%	7.96%	7.96%
Growth Rate	-2.00%	-1.00%	0.00%
Fair Value	$10,061.55	$12,358.27	$14,854.87
Upside / Downside	-33.15%	-17.89%	-1.30%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	74,739.00	73,991.61	73,251.69	72,519.18	71,793.99	71,076.05	73,208.33
Payout Ratio	8.75%	25.00%	41.25%	57.50%	73.75%	90.00%	92.50%
Projected Dividends (M)	6,538.00	18,496.59	30,215.35	41,697.88	52,947.74	63,968.44	67,717.70

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.96%	7.96%	7.96%
Growth Rate	-2.00%	-1.00%	0.00%
Year 1 PV (M)	16,960.22	17,133.28	17,306.34
Year 2 PV (M)	25,404.29	25,925.39	26,451.79
Year 3 PV (M)	32,146.47	33,140.63	34,155.06
Year 4 PV (M)	37,428.86	38,980.11	40,579.09
Year 5 PV (M)	41,463.38	43,622.47	45,870.59
PV of Terminal Value (M)	885,474.17	931,582.86	979,592.65
Equity Value (M)	1,038,877.39	1,090,384.74	1,143,955.52
Shares Outstanding (M)	58.49	58.49	58.49
Fair Value	$17,762.23	$18,642.88	$19,558.81
Upside / Downside	18.02%	23.87%	29.96%

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

Mirgor Sociedad Anónima, Comercial, Industrial, Financiera, Inmobiliaria y Agropecuaria (MIRG.BA)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener