DDM Analysis: WEGE3.SA

Valuation Snapshot

Stable Growth	$125.42 - $307.22	$287.91
Multi-Stage	$45.10 - $49.34	$47.18
Blended Fair Value	$167.55
Current Price	$36.59
Upside	357.90%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	33.93%	20.37%	0.70	0.55	0.45	0.39	0.21	0.16	0.14	0.13	0.13	0.12
YoY Growth	-	-	27.12%	22.31%	13.89%	88.05%	29.43%	12.74%	10.11%	4.13%	1.31%	13.14%
Dividend Yield	-	-	1.54%	1.43%	1.07%	1.08%	0.53%	0.90%	1.46%	1.37%	1.67%	2.01%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	6,482.75
(-) Cash Dividends Paid (M)	3,167.81
(=) Cash Retained (M)	3,314.94

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,296.55	810.34	486.21
Cash Retained (M)	3,314.94	3,314.94	3,314.94
(-) Cash Required (M)	-1,296.55	-810.34	-486.21
(=) Excess Retained (M)	2,018.39	2,504.60	2,828.74
(/) Shares Outstanding (M)	4,196.47	4,196.47	4,196.47
(=) Excess Retained per Share	0.48	0.60	0.67
LTM Dividend per Share	0.75	0.75	0.75
(+) Excess Retained per Share	0.48	0.60	0.67
(=) Adjusted Dividend	1.24	1.35	1.43
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$125.42	$287.91	$307.22
Upside / Downside	242.76%	686.87%	739.64%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	6,482.75	6,904.13	7,352.90	7,830.84	8,339.84	8,881.93	9,148.39
Payout Ratio	48.87%	57.09%	65.32%	73.55%	81.77%	90.00%	92.50%
Projected Dividends (M)	3,167.81	3,941.72	4,802.85	5,759.28	6,819.74	7,993.74	8,462.26

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	3,665.03	3,699.77	3,734.51
Year 2 PV (M)	4,152.24	4,231.33	4,311.16
Year 3 PV (M)	4,629.60	4,762.50	4,897.91
Year 4 PV (M)	5,097.24	5,293.27	5,494.89
Year 5 PV (M)	5,555.32	5,823.64	6,102.23
PV of Terminal Value (M)	166,146.29	174,171.22	182,503.28
Equity Value (M)	189,245.71	197,981.72	207,043.99
Shares Outstanding (M)	4,196.47	4,196.47	4,196.47
Fair Value	$45.10	$47.18	$49.34
Upside / Downside	23.25%	28.94%	34.84%

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

WEG S.A. (WEGE3.SA)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener