DDM Analysis: FAGR.BR

Valuation Snapshot

Stable Growth	$115.87 - $443.44	$332.99
Multi-Stage	$62.92 - $68.92	$65.87
Blended Fair Value	$199.43
Current Price	$22.45
Upside	788.32%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	19.58%	-0.53%	0.29	0.25	0.20	0.18	0.08	0.12	0.10	0.00	0.00	0.43
YoY Growth	-	-	15.23%	25.35%	11.84%	125.95%	-33.02%	20.00%	0.00%	0.00%	-100.00%	41.29%
Dividend Yield	-	-	1.72%	1.51%	1.50%	1.21%	0.42%	0.61%	0.69%	0.00%	0.00%	6.55%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	163.62
(-) Cash Dividends Paid (M)	45.24
(=) Cash Retained (M)	118.38

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	32.72	20.45	12.27
Cash Retained (M)	118.38	118.38	118.38
(-) Cash Required (M)	-32.72	-20.45	-12.27
(=) Excess Retained (M)	85.65	97.93	106.11
(/) Shares Outstanding (M)	72.98	72.98	72.98
(=) Excess Retained per Share	1.17	1.34	1.45
LTM Dividend per Share	0.62	0.62	0.62
(+) Excess Retained per Share	1.17	1.34	1.45
(=) Adjusted Dividend	1.79	1.96	2.07
WACC / Discount Rate	6.53%	6.53%	6.53%
Growth Rate	4.91%	5.91%	6.91%
Fair Value	$115.87	$332.99	$443.44
Upside / Downside	416.13%	1,383.24%	1,875.23%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	163.62	173.29	183.53	194.38	205.86	218.02	224.56
Payout Ratio	27.65%	40.12%	52.59%	65.06%	77.53%	90.00%	92.50%
Projected Dividends (M)	45.24	69.53	96.52	126.46	159.60	196.22	207.72

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.53%	6.53%	6.53%
Growth Rate	4.91%	5.91%	6.91%
Year 1 PV (M)	64.65	65.26	65.88
Year 2 PV (M)	83.45	85.05	86.66
Year 3 PV (M)	101.66	104.59	107.59
Year 4 PV (M)	119.30	123.91	128.66
Year 5 PV (M)	136.37	143.00	149.88
PV of Terminal Value (M)	4,086.50	4,285.02	4,491.17
Equity Value (M)	4,591.93	4,806.83	5,029.83
Shares Outstanding (M)	72.98	72.98	72.98
Fair Value	$62.92	$65.87	$68.92
Upside / Downside	180.27%	193.39%	207.00%

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

Fagron N.V. (FAGR.BR)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener