DDM Analysis: PZOL.TA

Valuation Snapshot

Stable Growth	$366.29 - $519.33	$441.80
Multi-Stage	$553.66 - $607.75	$580.18
Blended Fair Value	$510.99
Current Price	$391.90
Upside	30.39%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
DPS	0.00%	0.00%	0.00	0.00	0.00	5.46	25.47	36.39	27.29	15.47	22.74	45.49
YoY Growth	-	-	0.00%	0.00%	-100.00%	-78.57%	-30.00%	33.33%	76.47%	-32.00%	-50.00%	0.00%
Dividend Yield	-	-	0.00%	0.00%	0.00%	2.87%	13.79%	11.03%	8.55%	4.16%	6.15%	12.64%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	612.00
(-) Cash Dividends Paid (M)	150.00
(=) Cash Retained (M)	462.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	122.40	76.50	45.90
Cash Retained (M)	462.00	462.00	462.00
(-) Cash Required (M)	-122.40	-76.50	-45.90
(=) Excess Retained (M)	339.60	385.50	416.10
(/) Shares Outstanding (M)	10.99	10.99	10.99
(=) Excess Retained per Share	30.89	35.07	37.85
LTM Dividend per Share	13.65	13.65	13.65
(+) Excess Retained per Share	30.89	35.07	37.85
(=) Adjusted Dividend	44.54	48.72	51.50
WACC / Discount Rate	9.92%	9.92%	9.92%
Growth Rate	-2.00%	-1.00%	0.00%
Fair Value	$366.29	$441.80	$519.33
Upside / Downside	-6.53%	12.73%	32.52%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	612.00	605.88	599.82	593.82	587.88	582.01	599.47
Payout Ratio	24.51%	37.61%	50.71%	63.80%	76.90%	90.00%	92.50%
Projected Dividends (M)	150.00	227.86	304.14	378.88	452.09	523.81	554.51

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.92%	9.92%	9.92%
Growth Rate	-2.00%	-1.00%	0.00%
Year 1 PV (M)	205.21	207.30	209.40
Year 2 PV (M)	246.68	251.74	256.85
Year 3 PV (M)	276.75	285.31	294.04
Year 4 PV (M)	297.40	309.73	322.43
Year 5 PV (M)	310.32	326.48	343.31
PV of Terminal Value (M)	4,749.73	4,997.06	5,254.59
Equity Value (M)	6,086.09	6,377.62	6,680.62
Shares Outstanding (M)	10.99	10.99	10.99
Fair Value	$553.66	$580.18	$607.75
Upside / Downside	41.28%	48.04%	55.08%

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

Paz Oil Company Ltd. (PZOL.TA)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener