DDM Analysis: LPP.WA

Valuation Snapshot

Stable Growth	$98,337.13 - $193,453.92	$181,294.66
Multi-Stage	$30,557.36 - $33,418.98	$31,961.98
Blended Fair Value	$106,628.32
Current Price	$15,400.00
Upside	592.39%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2018	2017	2016	2015
DPS	59.38%	20.74%	610.05	429.89	349.38	449.23	0.00	59.32	39.53	35.31	32.30	31.25
YoY Growth	-	-	41.91%	23.04%	-22.23%	0.00%	-100.00%	50.07%	11.93%	9.33%	3.36%	-66.26%
Dividend Yield	-	-	3.96%	2.73%	2.81%	4.78%	0.00%	0.91%	0.47%	0.41%	0.48%	0.57%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,805.00
(-) Cash Dividends Paid (M)	1,215.00
(=) Cash Retained (M)	590.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	361.00	225.63	135.38
Cash Retained (M)	590.00	590.00	590.00
(-) Cash Required (M)	-361.00	-225.63	-135.38
(=) Excess Retained (M)	229.00	364.38	454.63
(/) Shares Outstanding (M)	1.86	1.86	1.86
(=) Excess Retained per Share	123.41	196.37	245.00
LTM Dividend per Share	654.78	654.78	654.78
(+) Excess Retained per Share	123.41	196.37	245.00
(=) Adjusted Dividend	778.19	851.15	899.79
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$98,337.13	$181,294.66	$193,453.92
Upside / Downside	538.55%	1,077.24%	1,156.19%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,805.00	1,922.33	2,047.28	2,180.35	2,322.07	2,473.01	2,547.20
Payout Ratio	67.31%	71.85%	76.39%	80.93%	85.46%	90.00%	92.50%
Projected Dividends (M)	1,215.00	1,381.20	1,563.87	1,764.45	1,984.50	2,225.71	2,356.16

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,286.72	1,298.91	1,311.11
Year 2 PV (M)	1,357.23	1,383.09	1,409.18
Year 3 PV (M)	1,426.56	1,467.52	1,509.24
Year 4 PV (M)	1,494.72	1,552.20	1,611.33
Year 5 PV (M)	1,561.72	1,637.15	1,715.47
PV of Terminal Value (M)	49,574.69	51,969.17	54,455.29
Equity Value (M)	56,701.65	59,308.04	62,011.62
Shares Outstanding (M)	1.86	1.86	1.86
Fair Value	$30,557.36	$31,961.98	$33,418.98
Upside / Downside	98.42%	107.55%	117.01%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 25 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
MDC	M.D.C. Holdings, Inc.	0.86%	$0.54	55.94%
AXP	American Express Company	0.85%	$3.17	20.85%
FOXA	Fox Corporation	0.85%	$0.62	13.96%
LMST	Limestone Bancorp, Inc.	0.85%	$0.20	8.06%
RCL	Royal Caribbean Cruises Ltd.	0.85%	$2.41	16.19%
AZZ	AZZ Inc.	0.84%	$0.92	8.89%
HIBB	Hibbett, Inc.	0.84%	$0.74	9.00%
MAR	Marriott International, Inc.	0.84%	$2.62	27.38%
MORN	Morningstar, Inc.	0.84%	$1.77	20.03%
SGH	SMART Global Holdings, Inc.	0.84%	$0.14	30.96%
URI	United Rentals, Inc.	0.84%	$7.13	18.10%
0HYJ.L	Cintas Corporation	0.83%	$1.54	34.15%
EFX	Equifax Inc.	0.83%	$1.78	33.46%
GM	General Motors Company	0.82%	$0.66	21.22%
KVSA	Khosla Ventures Acquisition Co.	0.81%	$0.09	9.61%
WMT	Walmart Inc.	0.81%	$0.91	31.92%
BMI	Badger Meter, Inc.	0.80%	$1.41	30.10%
FRD	Friedman Industries, Incorporated	0.80%	$0.16	9.82%
ITT	ITT Inc.	0.80%	$1.40	22.66%
MLI	Mueller Industries, Inc.	0.80%	$0.94	13.89%
SSSSL	SuRo Capital Corp. 6.00% Notes due 2026	0.80%	$0.20	8.46%
RGLD	Royal Gold, Inc.	0.79%	$1.75	24.00%
VRSK	Verisk Analytics, Inc.	0.79%	$1.74	26.41%
COF	Capital One Financial Corporation	0.78%	$1.94	87.57%
EE	Excelerate Energy, Inc.	0.78%	$0.22	9.21%
0K36.L	Moody's Corporation	0.77%	$3.82	30.70%
HCI	HCI Group, Inc.	0.77%	$1.42	9.00%
PH	Parker-Hannifin Corporation	0.77%	$6.85	24.15%
SEI	Solaris Energy Infrastructure, Inc.	0.77%	$0.39	44.96%
0HQN.L	Cboe Global Markets, Inc.	0.76%	$1.90	20.31%
ASIC	Ategrity Specialty Holdings LLC	0.76%	$0.15	12.77%
GL	Globe Life Inc.	0.75%	$1.03	7.35%
0KYY.L	S&P Global Inc.	0.74%	$3.81	28.09%
PHM	PulteGroup, Inc.	0.74%	$0.89	6.67%
ROP	Roper Technologies, Inc.	0.74%	$3.20	22.09%
ZWS	Zurn Elkay Water Solutions Corporation	0.74%	$0.35	30.63%
JOE	The St. Joe Company	0.73%	$0.43	24.05%
TOL	Toll Brothers, Inc.	0.73%	$0.99	7.16%
TTEK	Tetra Tech, Inc.	0.73%	$0.25	26.25%
0HCB.L	Alcoa Corporation	0.72%	$0.40	9.08%
A	Agilent Technologies, Inc.	0.72%	$0.99	21.64%
FCFS	FirstCash Holdings, Inc	0.72%	$1.13	16.40%
TRAK	ReposiTrak, Inc.	0.72%	$0.09	22.94%
BKNG	Booking Holdings Inc.	0.71%	$37.78	24.39%
PGC	Peapack-Gladstone Financial Corporation	0.71%	$0.20	10.22%
ASO	Academy Sports and Outdoors, Inc.	0.70%	$0.37	6.63%
BRO	Brown & Brown, Inc.	0.70%	$0.54	18.02%
INTU	Intuit Inc.	0.70%	$4.39	29.97%
MSFT	Microsoft Corporation	0.70%	$3.31	23.52%
NCR	NCR Corporation	0.70%	$0.11	1.70%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

LPP S.A. (LPP.WA)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener