DDM Analysis: PEAB3.SA

Valuation Snapshot

Stable Growth	$6.34 - $8.36	$7.40
Multi-Stage	$19.14 - $21.18	$20.14
Blended Fair Value	$13.77
Current Price	$37.30
Upside	-63.08%
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	-20.01%	-2.77%	1.26	0.22	1.26	8.09	22.97	3.84	2.23	2.05	0.87	1.80
YoY Growth	-	-	474.45%	-82.59%	-84.47%	-64.76%	498.37%	71.83%	8.92%	136.26%	-51.85%	8.29%
Dividend Yield	-	-	2.76%	0.59%	4.18%	12.45%	37.68%	6.40%	6.36%	5.13%	2.78%	6.44%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	32.75
(-) Cash Dividends Paid (M)	25.77
(=) Cash Retained (M)	6.98

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	6.55	4.09	2.46
Cash Retained (M)	6.98	6.98	6.98
(-) Cash Required (M)	-6.55	-4.09	-2.46
(=) Excess Retained (M)	0.43	2.89	4.52
(/) Shares Outstanding (M)	18.69	18.69	18.69
(=) Excess Retained per Share	0.02	0.15	0.24
LTM Dividend per Share	1.38	1.38	1.38
(+) Excess Retained per Share	0.02	0.15	0.24
(=) Adjusted Dividend	1.40	1.53	1.62
WACC / Discount Rate	7.13%	7.13%	7.13%
Growth Rate	-12.26%	-11.26%	-10.26%
Fair Value	$6.34	$7.40	$8.36
Upside / Downside	-82.99%	-80.16%	-77.57%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	32.75	29.06	25.79	22.88	20.31	18.02	18.56
Payout Ratio	78.68%	80.95%	83.21%	85.47%	87.74%	90.00%	92.50%
Projected Dividends (M)	25.77	23.52	21.46	19.56	17.82	16.22	17.17

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.13%	7.13%	7.13%
Growth Rate	-12.26%	-11.26%	-10.26%
Year 1 PV (M)	21.71	21.96	22.21
Year 2 PV (M)	18.28	18.70	19.12
Year 3 PV (M)	15.38	15.91	16.45
Year 4 PV (M)	12.93	13.53	14.15
Year 5 PV (M)	10.86	11.49	12.16
PV of Terminal Value (M)	278.59	294.83	311.82
Equity Value (M)	357.75	376.42	395.91
Shares Outstanding (M)	18.69	18.69	18.69
Fair Value	$19.14	$20.14	$21.18
Upside / Downside	-48.68%	-46.00%	-43.21%

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

Companhia de Participações Aliança da Bahia (PEAB3.SA)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener