DDM Analysis: GGBR3.SA

Valuation Snapshot

Stable Growth	$147.29 - $294.55	$276.04
Multi-Stage	$45.68 - $50.00	$47.80
Blended Fair Value	$161.92
Current Price	$16.61
Upside	874.84%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	27.89%	13.79%	0.82	1.32	2.91	2.64	0.14	0.24	0.30	0.04	0.04	0.18
YoY Growth	-	-	-38.27%	-54.46%	10.34%	1,842.92%	-43.24%	-19.18%	593.51%	0.49%	-76.00%	-21.29%
Dividend Yield	-	-	5.05%	7.13%	13.80%	10.78%	0.57%	2.99%	2.32%	0.34%	0.49%	3.42%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,001.20
(-) Cash Dividends Paid (M)	1,355.05
(=) Cash Retained (M)	1,646.15

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	600.24	375.15	225.09
Cash Retained (M)	1,646.15	1,646.15	1,646.15
(-) Cash Required (M)	-600.24	-375.15	-225.09
(=) Excess Retained (M)	1,045.91	1,271.00	1,421.06
(/) Shares Outstanding (M)	2,026.32	2,026.32	2,026.32
(=) Excess Retained per Share	0.52	0.63	0.70
LTM Dividend per Share	0.67	0.67	0.67
(+) Excess Retained per Share	0.52	0.63	0.70
(=) Adjusted Dividend	1.18	1.30	1.37
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$147.29	$276.04	$294.55
Upside / Downside	786.78%	1,561.90%	1,673.36%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,001.20	3,196.27	3,404.03	3,625.29	3,860.94	4,111.90	4,235.26
Payout Ratio	45.15%	54.12%	63.09%	72.06%	81.03%	90.00%	92.50%
Projected Dividends (M)	1,355.05	1,729.83	2,147.61	2,612.39	3,128.52	3,700.71	3,917.61

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,611.29	1,626.57	1,641.84
Year 2 PV (M)	1,863.36	1,898.85	1,934.68
Year 3 PV (M)	2,111.30	2,171.91	2,233.67
Year 4 PV (M)	2,355.17	2,445.74	2,538.90
Year 5 PV (M)	2,595.01	2,720.35	2,850.49
PV of Terminal Value (M)	82,035.46	85,997.80	90,111.79
Equity Value (M)	92,571.59	96,861.22	101,311.37
Shares Outstanding (M)	2,026.32	2,026.32	2,026.32
Fair Value	$45.68	$47.80	$50.00
Upside / Downside	175.04%	187.79%	201.01%

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

Gerdau S.A. (GGBR3.SA)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener