DDM Analysis: CCU.SN

Valuation Snapshot

Stable Growth	$13,419.14 - $72,267.02	$26,351.44
Multi-Stage	$11,057.86 - $12,109.36	$11,573.84
Blended Fair Value	$18,962.64
Current Price	$6,050.50
Upside	213.41%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-17.81%	2.28%	221.37	177.49	428.47	741.91	276.41	590.08	202.50	203.32	188.96	179.02
YoY Growth	-	-	24.72%	-58.58%	-42.25%	168.40%	-53.16%	191.39%	-0.40%	7.60%	5.55%	1.27%
Dividend Yield	-	-	3.07%	3.04%	7.00%	12.60%	4.38%	10.05%	2.08%	2.31%	2.27%	2.37%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	136,209.20
(-) Cash Dividends Paid (M)	88,216.00
(=) Cash Retained (M)	47,993.20

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	27,241.84	17,026.15	10,215.69
Cash Retained (M)	47,993.20	47,993.20	47,993.20
(-) Cash Required (M)	-27,241.84	-17,026.15	-10,215.69
(=) Excess Retained (M)	20,751.36	30,967.05	37,777.51
(/) Shares Outstanding (M)	369.50	369.50	369.50
(=) Excess Retained per Share	56.16	83.81	102.24
LTM Dividend per Share	238.74	238.74	238.74
(+) Excess Retained per Share	56.16	83.81	102.24
(=) Adjusted Dividend	294.90	322.55	340.98
WACC / Discount Rate	6.25%	6.25%	6.25%
Growth Rate	3.97%	4.97%	5.97%
Fair Value	$13,419.14	$26,351.44	$72,267.02
Upside / Downside	121.79%	335.52%	1,094.40%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	136,209.20	142,977.80	150,082.75	157,540.77	165,369.40	173,587.05	178,794.66
Payout Ratio	64.77%	69.81%	74.86%	79.91%	84.95%	90.00%	92.50%
Projected Dividends (M)	88,216.00	99,815.75	112,350.52	125,884.58	140,486.29	156,228.34	165,385.06

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.25%	6.25%	6.25%
Growth Rate	3.97%	4.97%	5.97%
Year 1 PV (M)	93,045.66	93,940.59	94,835.52
Year 2 PV (M)	97,626.81	99,513.84	101,418.93
Year 3 PV (M)	101,967.92	104,938.56	107,966.35
Year 4 PV (M)	106,077.19	110,217.54	114,477.94
Year 5 PV (M)	109,962.57	115,353.51	120,953.83
PV of Terminal Value (M)	3,577,230.77	3,752,605.14	3,934,791.26
Equity Value (M)	4,085,910.93	4,276,569.19	4,474,443.82
Shares Outstanding (M)	369.50	369.50	369.50
Fair Value	$11,057.86	$11,573.84	$12,109.36
Upside / Downside	82.76%	91.29%	100.14%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 22 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
TC.BK	Tropical Canning (Thailand) Public Company Limited	6.05%	$0.30	42.33%
8984.T	Daiwa House REIT Investment Corporation	6.04%	$8,653.99	81.69%
0R40.L	Rai Way S.p.A.	6.03%	$0.33	99.60%
3600.HK	Modern Dental Group Limited	6.03%	$0.32	34.31%
003460.KS	Yuhwa Securities co.,ltd.	6.02%	$162.45	83.00%
298540.KQ	The Nature Holdings Co., Ltd.	6.02%	$521.44	76.58%
6263.TWO	Planet Technology Corporation	6.02%	$7.86	95.87%
NZX.NZ	NZX Limited	6.02%	$0.09	77.46%
WLMM3.SA	WLM Participações e Comércio de Máquinas e Veículos S.A.	6.02%	$1.23	40.06%
1760.HK	Intron Technology Holdings Limited	6.01%	$0.12	30.56%
5209.KL	Gas Malaysia Berhad	6.01%	$0.26	82.61%
ALLAN.PA	Lanson-BCC	6.01%	$1.96	26.09%
QAMC.QA	Qatar Aluminium Manufacturing Company Q.P.S.C.	6.00%	$0.10	74.36%
0237.HK	Safety Godown Company, Limited	5.99%	$0.12	71.07%
8986.T	Daiwa Securities Living Investment Corporation	5.99%	$6,829.90	63.32%
ASX.AX	ASX Limited	5.99%	$3.08	67.16%
MKP.TO	MCAN Mortgage Corporation	5.99%	$1.35	74.01%
0QMU.L	Compagnie Financière Richemont S.A.	5.98%	$6.91	67.79%
8924.TWO	O-TA Precision Industry Co., Ltd.	5.98%	$4.29	80.38%
FMTY14.MX	Fibra Mty, S.A.P.I. de C.V.	5.98%	$0.93	46.45%
HUMAN.BK	Humanica Public Company Limited	5.98%	$0.30	74.76%
603368.SS	Guangxi LiuYao Group Co., Ltd	5.97%	$1.06	53.83%
6069.HK	SY Holdings Group Limited	5.97%	$0.67	97.72%
ASII.JK	PT Astra International Tbk	5.97%	$405.75	50.28%
PXT.TO	Parex Resources Inc.	5.97%	$1.12	86.22%
SB	Safe Bulkers, Inc.	5.97%	$0.29	64.01%
1562.KL	Sports Toto Berhad	5.96%	$0.08	49.23%
8442.TW	WW Holding Inc.	5.96%	$4.19	72.79%
NTV.BK	Nonthavej Hospital Public Company Limited	5.96%	$1.37	66.11%
WLE.AX	WAM Leaders Limited	5.96%	$0.08	8.04%
094280.KS	Hyosung ITX Co. Ltd.	5.95%	$751.76	70.97%
O3P.DE	Österreichische Post AG	5.95%	$1.88	98.14%
PWO.DE	PWO AG	5.95%	$1.75	48.89%
0898.HK	Multifield International Holdings Limited	5.94%	$0.06	9.32%
1155.KL	Malayan Banking Berhad	5.94%	$0.62	72.18%
PORT3.SA	Wilson Sons S.A.	5.94%	$1.11	73.49%
009680.KS	Motonic Corporation	5.93%	$599.08	42.49%
3010.SR	Arabian Cement Company	5.93%	$1.29	91.83%
PGW.NZ	PGG Wrightson Limited	5.93%	$0.13	70.38%
0GX2.L	Neurones S.A.	5.92%	$2.49	61.25%
4012.SR	Thob Al Aseel Company	5.92%	$0.20	89.05%
9585.SR	Mulkia Investment Co.	5.92%	$2.01	37.97%
HEN.DE	Henkel AG & Co. KGaA	5.92%	$3.87	41.88%
KKP.BK	Kiatnakin Phatra Bank Public Company Limited	5.92%	$4.02	63.80%
030000.KS	Cheil Worldwide Inc.	5.91%	$1,232.93	68.46%
0RCW.L	Kid ASA	5.91%	$8.00	99.60%
ARSA.ME	Arsagera Asset Management	5.91%	$0.50	52.65%
DBM.TO	Doman Building Materials Group Ltd.	5.91%	$0.56	65.99%
DU.AE	Emirates Integrated Telecommunications Company PJSC	5.91%	$0.58	95.05%
NXR-UN.TO	Nexus Industrial REIT	5.91%	$0.47	57.77%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

Compañía Cervecerías Unidas S.A. (CCU.SN)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener