Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Ticker

Industry

Sector

Paraca Inc. (4809.T)

Company Dividend Discount ModelIndustry: Specialty Business ServicesSector: Industrials

Valuation Snapshot

Stable Growth$12,935.05 - $39,007.93$36,555.08
Multi-Stage$5,748.12 - $6,294.48$6,016.26
Blended Fair Value$21,285.67
Current Price$1,989.00
Upside970.17%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS4.65%19.39%63.4363.0561.1254.1953.8150.5348.4243.2238.1227.34
YoY Growth--0.61%3.15%12.79%0.72%6.48%4.37%12.03%13.38%39.44%153.57%
Dividend Yield--3.19%3.43%3.14%2.90%3.31%3.13%2.29%2.60%1.50%1.34%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)2,044.00
(-) Cash Dividends Paid (M)659.00
(=) Cash Retained (M)1,385.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)408.80255.50153.30
Cash Retained (M)1,385.001,385.001,385.00
(-) Cash Required (M)-408.80-255.50-153.30
(=) Excess Retained (M)976.201,129.501,231.70
(/) Shares Outstanding (M)10.3910.3910.39
(=) Excess Retained per Share93.97108.72118.56
LTM Dividend per Share63.4363.4363.43
(+) Excess Retained per Share93.97108.72118.56
(=) Adjusted Dividend157.40172.15181.99
WACC / Discount Rate6.45%6.45%6.45%
Growth Rate5.17%6.17%7.17%
Fair Value$12,935.05$36,555.08$39,007.93
Upside / Downside550.33%1,737.86%1,861.18%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)2,044.002,170.102,303.982,446.122,597.022,757.242,839.96
Payout Ratio32.24%43.79%55.34%66.90%78.45%90.00%92.50%
Projected Dividends (M)659.00950.341,275.121,636.362,037.322,481.522,626.96

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.45%6.45%6.45%
Growth Rate5.17%6.17%7.17%
Year 1 PV (M)884.36892.77901.18
Year 2 PV (M)1,104.201,125.301,146.60
Year 3 PV (M)1,318.631,356.611,395.30
Year 4 PV (M)1,527.751,586.691,647.32
Year 5 PV (M)1,731.651,815.561,902.68
PV of Terminal Value (M)53,150.0555,725.4458,399.72
Equity Value (M)59,716.6462,502.3765,392.80
Shares Outstanding (M)10.3910.3910.39
Fair Value$5,748.12$6,016.26$6,294.48
Upside / Downside189.00%202.48%216.46%

High-Yield Dividend Screener

« Prev Page 27 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
KKRKKR & Co. Inc.0.55%$0.7128.86%
UHSUniversal Health Services, Inc.0.55%$1.215.70%
0I0T.LCoca-Cola Consolidated, Inc.0.54%$0.8111.41%
HSTMHealthStream, Inc.0.54%$0.1217.69%
LLYEli Lilly and Company0.54%$5.7928.28%
TECHBio-Techne Corporation0.54%$0.3264.31%
TRUTransUnion0.54%$0.4521.24%
VSTVistra Corp.0.54%$0.8926.39%
0R2Z.LMastercard Incorporated0.52%$2.9618.79%
DHRDanaher Corporation0.52%$1.1924.18%
MKSIMKS Inc.0.52%$0.8721.15%
0JT5.LLam Research Corporation0.51%$0.9320.32%
0JZ0.LMartin Marietta Materials, Inc.0.51%$3.2216.93%
EVTCEVERTEC, Inc.0.51%$0.156.55%
GPIGroup 1 Automotive, Inc.0.51%$2.016.83%
MUSAMurphy USA Inc.0.51%$2.058.36%
PCGPacific Gas & Electric Co.0.51%$0.086.94%
CHEChemed Corporation0.50%$2.1111.01%
FBIOFortress Biotech, Inc.0.50%$0.0216.65%
HWKNHawkins, Inc.0.50%$0.7318.33%
NMRKNewmark Group, Inc.0.50%$0.0820.64%
PRLHPearl Holdings Acquisition Corp0.50%$0.0654.69%
EXPEagle Materials Inc.0.48%$1.027.46%
FCAXFortress Capital Acquisition Corp.0.48%$0.056.11%
FSSFederal Signal Corporation0.48%$0.5413.95%
AAONAAON, Inc.0.47%$0.3730.87%
CRCrane Company0.47%$0.8814.07%
HGTYHagerty, Inc.0.47%$0.0612.93%
IDCCInterDigital, Inc.0.47%$1.5510.87%
PCG-PIPacific Gas and Electric Company PFD 1ST 4.36%0.47%$0.086.94%
SEBSeaboard Corporation0.47%$20.865.03%
AMEHApollo Medical Holdings, Inc.0.46%$0.1893.62%
IDTIDT Corporation0.46%$0.237.15%
KAIKadant Inc.0.46%$1.3215.23%
PRGSProgress Software Corporation0.46%$0.1917.10%
UIUbiquiti Inc.0.46%$2.6019.86%
WWEWorld Wrestling Entertainment, Inc.0.46%$0.4621.62%
APHAmphenol Corporation0.45%$0.6220.92%
DISThe Walt Disney Company0.45%$0.507.30%
ENTGEntegris, Inc.0.45%$0.4021.08%
PCG-PCPacific Gas and Electric Company PFD 1ST 5%0.45%$0.086.94%
WMSAdvanced Drainage Systems, Inc.0.45%$0.6811.54%
REVGREV Group, Inc.0.44%$0.2714.08%
RYANRyan Specialty Holdings, Inc.0.44%$0.2287.54%
TRSTriMas Corporation0.44%$0.1614.97%
WABWestinghouse Air Brake Technologies Corporation0.44%$0.9613.90%
WINGWingstop Inc.0.44%$1.1418.31%
TWTradeweb Markets Inc.0.43%$0.4615.57%
IBKRInteractive Brokers Group, Inc.0.42%$0.2813.63%
MTRNMaterion Corporation0.42%$0.5558.77%