DDM Analysis: RENT3.SA

Valuation Snapshot

Stable Growth	$87.47 - $331.50	$255.35
Multi-Stage	$42.26 - $46.17	$44.18
Blended Fair Value	$149.76
Current Price	$39.45
Upside	279.63%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	182.27%	42.08%	1.22	1.26	0.59	0.02	0.25	0.01	0.16	0.16	0.00	0.04
YoY Growth	-	-	-3.55%	112.61%	3,381.91%	-93.26%	3,625.76%	-95.81%	3.26%	15,914.01%	-97.67%	15.66%
Dividend Yield	-	-	3.62%	2.40%	1.12%	0.03%	0.43%	0.03%	0.52%	0.58%	0.01%	0.47%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,773.61
(-) Cash Dividends Paid (M)	1,182.49
(=) Cash Retained (M)	591.12

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	354.72	221.70	133.02
Cash Retained (M)	591.12	591.12	591.12
(-) Cash Required (M)	-354.72	-221.70	-133.02
(=) Excess Retained (M)	236.40	369.42	458.10
(/) Shares Outstanding (M)	1,064.02	1,064.02	1,064.02
(=) Excess Retained per Share	0.22	0.35	0.43
LTM Dividend per Share	1.11	1.11	1.11
(+) Excess Retained per Share	0.22	0.35	0.43
(=) Adjusted Dividend	1.33	1.46	1.54
WACC / Discount Rate	7.11%	7.11%	7.11%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$87.47	$255.35	$331.50
Upside / Downside	121.73%	547.28%	740.32%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,773.61	1,888.90	2,011.68	2,142.44	2,281.69	2,430.00	2,502.91
Payout Ratio	66.67%	71.34%	76.00%	80.67%	85.33%	90.00%	92.50%
Projected Dividends (M)	1,182.49	1,347.49	1,528.93	1,728.27	1,947.07	2,187.00	2,315.19

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.11%	7.11%	7.11%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,246.25	1,258.06	1,269.87
Year 2 PV (M)	1,307.82	1,332.73	1,357.87
Year 3 PV (M)	1,367.26	1,406.51	1,446.50
Year 4 PV (M)	1,424.62	1,479.41	1,535.76
Year 5 PV (M)	1,479.95	1,551.44	1,625.65
PV of Terminal Value (M)	38,134.72	39,976.64	41,889.06
Equity Value (M)	44,960.62	47,004.78	49,124.72
Shares Outstanding (M)	1,064.02	1,064.02	1,064.02
Fair Value	$42.26	$44.18	$46.17
Upside / Downside	7.11%	11.98%	17.03%

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

Localiza Rent a Car S.A. (RENT3.SA)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener