DDM Analysis: SAPR11.SA

Valuation Snapshot

Stable Growth	$226.71 - $267.10	$250.31
Multi-Stage	$78.87 - $86.51	$82.62
Blended Fair Value	$166.47
Current Price	$7.25
Upside	2,196.07%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	0.43%	11.98%	0.25	0.24	0.19	0.17	0.19	0.25	0.19	0.18	0.12	0.12
YoY Growth	-	-	4.55%	24.63%	15.61%	-11.88%	-23.05%	32.24%	6.08%	42.39%	3.28%	47.17%
Dividend Yield	-	-	4.72%	4.96%	6.05%	5.05%	5.63%	6.97%	5.79%	7.51%	5.51%	16.51%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,131.11
(-) Cash Dividends Paid (M)	412.74
(=) Cash Retained (M)	1,718.38

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	426.22	266.39	159.83
Cash Retained (M)	1,718.38	1,718.38	1,718.38
(-) Cash Required (M)	-426.22	-266.39	-159.83
(=) Excess Retained (M)	1,292.15	1,451.99	1,558.54
(/) Shares Outstanding (M)	1,586.77	1,586.77	1,586.77
(=) Excess Retained per Share	0.81	0.92	0.98
LTM Dividend per Share	0.26	0.26	0.26
(+) Excess Retained per Share	0.81	0.92	0.98
(=) Adjusted Dividend	1.07	1.18	1.24
WACC / Discount Rate	4.77%	4.77%	4.77%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$226.71	$250.31	$267.10
Upside / Downside	3,027.00%	3,352.57%	3,584.13%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,131.11	2,269.63	2,417.16	2,574.28	2,741.60	2,919.81	3,007.40
Payout Ratio	19.37%	33.49%	47.62%	61.75%	75.87%	90.00%	92.50%
Projected Dividends (M)	412.74	760.18	1,151.06	1,589.53	2,080.15	2,627.83	2,781.85

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	4.77%	4.77%	4.77%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	718.73	725.54	732.35
Year 2 PV (M)	1,028.94	1,048.54	1,068.32
Year 3 PV (M)	1,343.41	1,381.97	1,421.27
Year 4 PV (M)	1,662.18	1,726.10	1,791.85
Year 5 PV (M)	1,985.30	2,081.19	2,180.75
PV of Terminal Value (M)	118,413.55	124,132.97	130,071.28
Equity Value (M)	125,152.10	131,096.31	137,265.82
Shares Outstanding (M)	1,586.77	1,586.77	1,586.77
Fair Value	$78.87	$82.62	$86.51
Upside / Downside	987.90%	1,039.57%	1,093.19%

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

Companhia de Saneamento do Paraná - SANEPAR (SAPR11.SA)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener