DDM Analysis: GEPA3.SA

Valuation Snapshot

Stable Growth	$43.78 - $67.70	$54.88
Multi-Stage	$101.46 - $111.86	$106.56
Blended Fair Value	$80.72
Current Price	$33.90
Upside	138.11%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	13.79%	-0.51%	4.87	0.78	1.34	2.94	1.33	2.55	3.26	3.66	3.59	2.02
YoY Growth	-	-	522.36%	-41.56%	-54.45%	121.69%	-48.07%	-21.62%	-11.06%	2.10%	77.84%	-60.66%
Dividend Yield	-	-	14.75%	3.07%	5.88%	10.49%	3.23%	6.71%	9.17%	9.63%	10.25%	4.20%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	445.70
(-) Cash Dividends Paid (M)	80.46
(=) Cash Retained (M)	365.24

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	89.14	55.71	33.43
Cash Retained (M)	365.24	365.24	365.24
(-) Cash Required (M)	-89.14	-55.71	-33.43
(=) Excess Retained (M)	276.10	309.53	331.81
(/) Shares Outstanding (M)	94.43	94.43	94.43
(=) Excess Retained per Share	2.92	3.28	3.51
LTM Dividend per Share	0.85	0.85	0.85
(+) Excess Retained per Share	2.92	3.28	3.51
(=) Adjusted Dividend	3.78	4.13	4.37
WACC / Discount Rate	6.28%	6.28%	6.28%
Growth Rate	-2.16%	-1.16%	-0.16%
Fair Value	$43.78	$54.88	$67.70
Upside / Downside	29.14%	61.88%	99.71%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	445.70	440.55	435.46	430.43	425.46	420.55	433.16
Payout Ratio	18.05%	32.44%	46.83%	61.22%	75.61%	90.00%	92.50%
Projected Dividends (M)	80.46	142.92	203.93	263.52	321.69	378.49	400.68

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.28%	6.28%	6.28%
Growth Rate	-2.16%	-1.16%	-0.16%
Year 1 PV (M)	133.11	134.47	135.83
Year 2 PV (M)	176.90	180.53	184.20
Year 3 PV (M)	212.89	219.49	226.21
Year 4 PV (M)	242.05	252.10	262.46
Year 5 PV (M)	265.24	279.08	293.48
PV of Terminal Value (M)	8,551.11	8,997.10	9,461.52
Equity Value (M)	9,581.31	10,062.77	10,563.71
Shares Outstanding (M)	94.43	94.43	94.43
Fair Value	$101.46	$106.56	$111.86
Upside / Downside	199.30%	214.34%	229.98%

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

Rio Paranapanema Energia S.A. (GEPA3.SA)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener