DDM Analysis: CORU.L

Valuation Snapshot

Stable Growth	$13.97 - $32.99	$20.58
Multi-Stage	$12.39 - $13.55	$12.96
Blended Fair Value	$16.77
Current Price	$76.09
Upside	-77.96%
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	0.11%	6.58%	0.29	0.29	0.27	0.19	0.27	0.29	0.27	0.25	0.38	0.18
YoY Growth	-	-	0.00%	7.41%	45.95%	-31.48%	-6.37%	8.45%	7.81%	-35.05%	106.79%	19.75%
Dividend Yield	-	-	0.38%	0.32%	0.29%	0.33%	0.62%	0.58%	0.53%	0.40%	0.65%	0.29%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	88.90
(-) Cash Dividends Paid (M)	38.57
(=) Cash Retained (M)	50.33

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	17.78	11.11	6.67
Cash Retained (M)	50.33	50.33	50.33
(-) Cash Required (M)	-17.78	-11.11	-6.67
(=) Excess Retained (M)	32.55	39.21	43.66
(/) Shares Outstanding (M)	132.76	132.76	132.76
(=) Excess Retained per Share	0.25	0.30	0.33
LTM Dividend per Share	0.29	0.29	0.29
(+) Excess Retained per Share	0.25	0.30	0.33
(=) Adjusted Dividend	0.54	0.59	0.62
WACC / Discount Rate	8.14%	8.14%	8.14%
Growth Rate	4.15%	5.15%	6.15%
Fair Value	$13.97	$20.58	$32.99
Upside / Downside	-81.64%	-72.95%	-56.65%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	88.90	93.47	98.29	103.35	108.68	114.27	117.70
Payout Ratio	43.39%	52.71%	62.03%	71.36%	80.68%	90.00%	92.50%
Projected Dividends (M)	38.57	49.27	60.97	73.75	87.68	102.85	108.87

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.14%	8.14%	8.14%
Growth Rate	4.15%	5.15%	6.15%
Year 1 PV (M)	45.13	45.56	45.99
Year 2 PV (M)	51.15	52.13	53.13
Year 3 PV (M)	56.66	58.31	59.99
Year 4 PV (M)	61.70	64.10	66.58
Year 5 PV (M)	66.29	69.53	72.90
PV of Terminal Value (M)	1,364.07	1,430.82	1,500.16
Equity Value (M)	1,644.98	1,720.46	1,798.75
Shares Outstanding (M)	132.76	132.76	132.76
Fair Value	$12.39	$12.96	$13.55
Upside / Downside	-83.72%	-82.97%	-82.19%

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

Mode

Ticker

Industry

Sector

Corticeira Amorim, S.G.P.S., S.A. (CORU.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener