DDM Analysis: PZOL.TA

Valuation Snapshot

Stable Growth	$366.29 - $519.33	$441.80
Multi-Stage	$553.66 - $607.75	$580.18
Blended Fair Value	$510.99
Current Price	$391.90
Upside	30.39%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
DPS	0.00%	0.00%	0.00	0.00	0.00	5.46	25.47	36.39	27.29	15.47	22.74	45.49
YoY Growth	-	-	0.00%	0.00%	-100.00%	-78.57%	-30.00%	33.33%	76.47%	-32.00%	-50.00%	0.00%
Dividend Yield	-	-	0.00%	0.00%	0.00%	2.87%	13.79%	11.03%	8.55%	4.16%	6.15%	12.64%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	612.00
(-) Cash Dividends Paid (M)	150.00
(=) Cash Retained (M)	462.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	122.40	76.50	45.90
Cash Retained (M)	462.00	462.00	462.00
(-) Cash Required (M)	-122.40	-76.50	-45.90
(=) Excess Retained (M)	339.60	385.50	416.10
(/) Shares Outstanding (M)	10.99	10.99	10.99
(=) Excess Retained per Share	30.89	35.07	37.85
LTM Dividend per Share	13.65	13.65	13.65
(+) Excess Retained per Share	30.89	35.07	37.85
(=) Adjusted Dividend	44.54	48.72	51.50
WACC / Discount Rate	9.92%	9.92%	9.92%
Growth Rate	-2.00%	-1.00%	0.00%
Fair Value	$366.29	$441.80	$519.33
Upside / Downside	-6.53%	12.73%	32.52%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	612.00	605.88	599.82	593.82	587.88	582.01	599.47
Payout Ratio	24.51%	37.61%	50.71%	63.80%	76.90%	90.00%	92.50%
Projected Dividends (M)	150.00	227.86	304.14	378.88	452.09	523.81	554.51

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.92%	9.92%	9.92%
Growth Rate	-2.00%	-1.00%	0.00%
Year 1 PV (M)	205.21	207.30	209.40
Year 2 PV (M)	246.68	251.74	256.85
Year 3 PV (M)	276.75	285.31	294.04
Year 4 PV (M)	297.40	309.73	322.43
Year 5 PV (M)	310.32	326.48	343.31
PV of Terminal Value (M)	4,749.73	4,997.06	5,254.59
Equity Value (M)	6,086.09	6,377.62	6,680.62
Shares Outstanding (M)	10.99	10.99	10.99
Fair Value	$553.66	$580.18	$607.75
Upside / Downside	41.28%	48.04%	55.08%

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

Paz Oil Company Ltd. (PZOL.TA)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener