DDM Analysis: PSSA3.SA

Valuation Snapshot

Stable Growth	$356.80 - $986.18	$924.19
Multi-Stage	$137.20 - $150.20	$143.58
Blended Fair Value	$533.88
Current Price	$49.86
Upside	970.77%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	5.05%	2.77%	1.29	0.55	0.97	1.30	1.06	1.01	1.91	0.50	0.07	0.32
YoY Growth	-	-	134.79%	-43.27%	-25.42%	22.41%	5.22%	-47.17%	279.97%	613.32%	-77.75%	-67.76%
Dividend Yield	-	-	3.23%	1.85%	4.55%	7.17%	5.57%	5.78%	9.44%	3.11%	0.76%	3.69%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,212.98
(-) Cash Dividends Paid (M)	871.12
(=) Cash Retained (M)	2,341.87

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	642.60	401.62	240.97
Cash Retained (M)	2,341.87	2,341.87	2,341.87
(-) Cash Required (M)	-642.60	-401.62	-240.97
(=) Excess Retained (M)	1,699.27	1,940.24	2,100.89
(/) Shares Outstanding (M)	647.94	647.94	647.94
(=) Excess Retained per Share	2.62	2.99	3.24
LTM Dividend per Share	1.34	1.34	1.34
(+) Excess Retained per Share	2.62	2.99	3.24
(=) Adjusted Dividend	3.97	4.34	4.59
WACC / Discount Rate	6.67%	6.67%	6.67%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$356.80	$924.19	$986.18
Upside / Downside	615.61%	1,753.57%	1,877.89%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,212.98	3,421.83	3,644.25	3,881.12	4,133.40	4,402.07	4,534.13
Payout Ratio	27.11%	39.69%	52.27%	64.84%	77.42%	90.00%	92.50%
Projected Dividends (M)	871.12	1,358.12	1,904.76	2,516.71	3,200.18	3,961.86	4,194.07

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.67%	6.67%	6.67%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,261.21	1,273.16	1,285.12
Year 2 PV (M)	1,642.62	1,673.90	1,705.49
Year 3 PV (M)	2,015.48	2,073.34	2,132.29
Year 4 PV (M)	2,379.95	2,471.48	2,565.62
Year 5 PV (M)	2,736.16	2,868.32	3,005.53
PV of Terminal Value (M)	78,860.72	82,669.72	86,624.50
Equity Value (M)	88,896.14	93,029.92	97,318.55
Shares Outstanding (M)	647.94	647.94	647.94
Fair Value	$137.20	$143.58	$150.20
Upside / Downside	175.17%	187.96%	201.24%

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

Porto Seguro S.A. (PSSA3.SA)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener