DDM Analysis: GEPA3.SA

Valuation Snapshot

Stable Growth	$43.78 - $67.70	$54.88
Multi-Stage	$101.46 - $111.86	$106.56
Blended Fair Value	$80.72
Current Price	$33.90
Upside	138.11%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	13.79%	-0.51%	4.87	0.78	1.34	2.94	1.33	2.55	3.26	3.66	3.59	2.02
YoY Growth	-	-	522.36%	-41.56%	-54.45%	121.69%	-48.07%	-21.62%	-11.06%	2.10%	77.84%	-60.66%
Dividend Yield	-	-	14.75%	3.07%	5.88%	10.49%	3.23%	6.71%	9.17%	9.63%	10.25%	4.20%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	445.70
(-) Cash Dividends Paid (M)	80.46
(=) Cash Retained (M)	365.24

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	89.14	55.71	33.43
Cash Retained (M)	365.24	365.24	365.24
(-) Cash Required (M)	-89.14	-55.71	-33.43
(=) Excess Retained (M)	276.10	309.53	331.81
(/) Shares Outstanding (M)	94.43	94.43	94.43
(=) Excess Retained per Share	2.92	3.28	3.51
LTM Dividend per Share	0.85	0.85	0.85
(+) Excess Retained per Share	2.92	3.28	3.51
(=) Adjusted Dividend	3.78	4.13	4.37
WACC / Discount Rate	6.28%	6.28%	6.28%
Growth Rate	-2.16%	-1.16%	-0.16%
Fair Value	$43.78	$54.88	$67.70
Upside / Downside	29.14%	61.88%	99.71%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	445.70	440.55	435.46	430.43	425.46	420.55	433.16
Payout Ratio	18.05%	32.44%	46.83%	61.22%	75.61%	90.00%	92.50%
Projected Dividends (M)	80.46	142.92	203.93	263.52	321.69	378.49	400.68

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.28%	6.28%	6.28%
Growth Rate	-2.16%	-1.16%	-0.16%
Year 1 PV (M)	133.11	134.47	135.83
Year 2 PV (M)	176.90	180.53	184.20
Year 3 PV (M)	212.89	219.49	226.21
Year 4 PV (M)	242.05	252.10	262.46
Year 5 PV (M)	265.24	279.08	293.48
PV of Terminal Value (M)	8,551.11	8,997.10	9,461.52
Equity Value (M)	9,581.31	10,062.77	10,563.71
Shares Outstanding (M)	94.43	94.43	94.43
Fair Value	$101.46	$106.56	$111.86
Upside / Downside	199.30%	214.34%	229.98%

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

Analysis Mode

Ticker

Industry

Sector

Rio Paranapanema Energia S.A. (GEPA3.SA)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener