DDM Analysis: RDOR3.SA

Valuation Snapshot

Stable Growth	$127.69 - $399.63	$374.51
Multi-Stage	$53.66 - $58.71	$56.14
Blended Fair Value	$215.32
Current Price	$42.08
Upside	411.70%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	155.01%	19.73%	0.62	0.38	0.32	1.39	0.01	0.01	0.57	0.44	0.06	0.00
YoY Growth	-	-	62.64%	21.94%	-77.33%	9,406.35%	152.27%	-98.99%	29.60%	679.63%	1,335.40%	-96.18%
Dividend Yield	-	-	2.22%	1.56%	1.55%	2.95%	0.02%	0.01%	0.99%	0.77%	0.10%	0.01%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	4,441.00
(-) Cash Dividends Paid (M)	1,694.28
(=) Cash Retained (M)	2,746.72

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	888.20	555.12	333.07
Cash Retained (M)	2,746.72	2,746.72	2,746.72
(-) Cash Required (M)	-888.20	-555.12	-333.07
(=) Excess Retained (M)	1,858.52	2,191.59	2,413.64
(/) Shares Outstanding (M)	2,210.06	2,210.06	2,210.06
(=) Excess Retained per Share	0.84	0.99	1.09
LTM Dividend per Share	0.77	0.77	0.77
(+) Excess Retained per Share	0.84	0.99	1.09
(=) Adjusted Dividend	1.61	1.76	1.86
WACC / Discount Rate	6.83%	6.83%	6.83%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$127.69	$374.51	$399.63
Upside / Downside	203.45%	790.00%	849.69%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	4,441.00	4,729.66	5,037.09	5,364.50	5,713.20	6,084.55	6,267.09
Payout Ratio	38.15%	48.52%	58.89%	69.26%	79.63%	90.00%	92.50%
Projected Dividends (M)	1,694.28	2,294.87	2,966.37	3,715.47	4,549.43	5,476.10	5,797.06

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.83%	6.83%	6.83%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	2,128.01	2,148.18	2,168.36
Year 2 PV (M)	2,550.70	2,599.28	2,648.33
Year 3 PV (M)	2,962.55	3,047.59	3,134.25
Year 4 PV (M)	3,363.76	3,493.12	3,626.18
Year 5 PV (M)	3,754.54	3,935.89	4,124.17
PV of Terminal Value (M)	103,825.22	108,840.01	114,046.74
Equity Value (M)	118,584.78	124,064.08	129,748.02
Shares Outstanding (M)	2,210.06	2,210.06	2,210.06
Fair Value	$53.66	$56.14	$58.71
Upside / Downside	27.51%	33.40%	39.52%

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

Rede D'Or São Luiz S.A. (RDOR3.SA)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener