DDM Analysis: CEGR3.SA

Valuation Snapshot

Stable Growth	$46.27 - $90.92	$63.89
Multi-Stage	$107.42 - $118.20	$112.70
Blended Fair Value	$88.29
Current Price	$96.72
Upside	-8.71%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-6.99%	1.26%	1.50	1.04	0.63	2.37	0.92	2.16	0.85	0.76	0.30	0.61
YoY Growth	-	-	43.84%	65.93%	-73.44%	158.40%	-57.50%	154.63%	11.05%	158.32%	-51.86%	-53.70%
Dividend Yield	-	-	2.68%	1.53%	0.71%	2.96%	1.65%	3.59%	1.76%	2.54%	1.14%	2.74%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	732.14
(-) Cash Dividends Paid (M)	380.52
(=) Cash Retained (M)	351.62

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	146.43	91.52	54.91
Cash Retained (M)	351.62	351.62	351.62
(-) Cash Required (M)	-146.43	-91.52	-54.91
(=) Excess Retained (M)	205.19	260.10	296.71
(/) Shares Outstanding (M)	253.53	253.53	253.53
(=) Excess Retained per Share	0.81	1.03	1.17
LTM Dividend per Share	1.50	1.50	1.50
(+) Excess Retained per Share	0.81	1.03	1.17
(=) Adjusted Dividend	2.31	2.53	2.67
WACC / Discount Rate	5.20%	5.20%	5.20%
Growth Rate	0.19%	1.19%	2.19%
Fair Value	$46.27	$63.89	$90.92
Upside / Downside	-52.16%	-33.95%	-6.00%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	732.14	740.88	749.73	758.69	767.75	776.92	800.23
Payout Ratio	51.97%	59.58%	67.18%	74.79%	82.39%	90.00%	92.50%
Projected Dividends (M)	380.52	441.41	503.70	567.42	632.59	699.23	740.21

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.20%	5.20%	5.20%
Growth Rate	0.19%	1.19%	2.19%
Year 1 PV (M)	415.46	419.60	423.75
Year 2 PV (M)	446.21	455.16	464.20
Year 3 PV (M)	473.10	487.41	502.00
Year 4 PV (M)	496.43	516.54	537.27
Year 5 PV (M)	516.46	542.76	570.11
PV of Terminal Value (M)	24,886.05	26,152.98	27,470.98
Equity Value (M)	27,233.71	28,574.45	29,968.31
Shares Outstanding (M)	253.53	253.53	253.53
Fair Value	$107.42	$112.70	$118.20
Upside / Downside	11.06%	16.53%	22.21%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 24 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
EXPD	Expeditors International of Washington, Inc.	0.99%	$1.50	24.32%
LISOX	Lazard International Strategic Equity Ptf Open Shares	0.99%	$0.13	36.87%
MXC	Mexco Energy Corporation	0.99%	$0.10	12.25%
NIC	Nicolet Bankshares, Inc.	0.99%	$1.19	12.58%
PAYC	Paycom Software, Inc.	0.99%	$1.51	18.80%
RRC	Range Resources Corporation	0.99%	$0.35	14.60%
WLFC	Willis Lease Finance Corporation	0.99%	$1.32	7.58%
WOR	Worthington Industries, Inc.	0.99%	$0.52	23.95%
CNXN	PC Connection, Inc.	0.98%	$0.56	16.89%
CAT	Caterpillar Inc.	0.97%	$5.78	29.40%
CNK	Cinemark Holdings, Inc.	0.97%	$0.23	18.28%
ECL	Ecolab Inc.	0.97%	$2.54	36.57%
EVR	Evercore Inc.	0.97%	$3.41	27.02%
LSBK	Lake Shore Bancorp, Inc.	0.96%	$0.14	24.34%
0ITL.L	Arthur J. Gallagher & Co.	0.95%	$2.42	39.43%
0IZI.L	W.W. Grainger, Inc.	0.95%	$9.52	26.47%
0L5V.L	The Sherwin-Williams Company	0.95%	$3.11	30.09%
0R2S.L	Stryker Corporation	0.95%	$3.28	43.09%
RRX	Regal Rexnord Corporation	0.95%	$1.39	36.07%
WT	WisdomTree, Inc.	0.95%	$0.12	18.12%
J	Jacobs Solutions Inc.	0.94%	$1.27	53.80%
ORCL	Oracle Corporation	0.94%	$1.84	34.81%
TCBS	Texas Community Bancshares, Inc.	0.94%	$0.17	19.22%
IMKTA	Ingles Markets, Incorporated	0.93%	$0.65	14.68%
ODC	Oil-Dri Corporation of America	0.93%	$0.45	12.28%
PENG	Penguin Solutions, Inc.	0.93%	$0.19	40.17%
SSBK	Southern States Bancshares, Inc.	0.93%	$0.34	9.19%
DAL	Delta Air Lines, Inc.	0.92%	$0.63	8.94%
HIFS	Hingham Institution for Savings	0.92%	$2.49	12.15%
RL	Ralph Lauren Corporation	0.92%	$3.34	24.37%
OPY	Oppenheimer Holdings Inc.	0.91%	$0.66	8.90%
BGC	BGC Group, Inc	0.90%	$0.08	23.56%
CDRE	Cadre Holdings, Inc.	0.90%	$0.37	33.35%
MBNKP	Medallion Bank	0.90%	$0.23	12.50%
JBHT	J.B. Hunt Transport Services, Inc.	0.89%	$1.75	30.14%
NYT	The New York Times Company	0.89%	$0.62	30.32%
RMD	ResMed Inc.	0.89%	$2.18	22.31%
VBFC	Village Bank and Trust Financial Corp.	0.89%	$0.72	15.35%
0I14.L	Cognex Corporation	0.88%	$0.32	49.16%
AR	Antero Resources Corporation	0.88%	$0.30	17.15%
LDOS	Leidos Holdings, Inc.	0.88%	$1.61	14.88%
LMAT	LeMaitre Vascular, Inc.	0.88%	$0.70	32.20%
NNI	Nelnet, Inc.	0.88%	$1.14	9.52%
PFSI	PennyMac Financial Services, Inc.	0.88%	$1.16	12.49%
SMBK	SmartFinancial, Inc.	0.88%	$0.32	11.76%
BYD	Boyd Gaming Corporation	0.87%	$0.75	3.22%
ROST	Ross Stores, Inc.	0.87%	$1.59	24.85%
BBSI	Barrett Business Services, Inc.	0.86%	$0.31	15.02%
BCO	The Brink's Company	0.86%	$1.00	24.81%
HXL	Hexcel Corporation	0.86%	$0.66	77.18%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Companhia Distribuidora de Gás do Rio de Janeiro - CEG (CEGR3.SA)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener