DDM Analysis: FIGE3.SA

Valuation Snapshot

Stable Growth	$46.59 - $70.32	$57.78
Multi-Stage	$57.05 - $62.60	$59.77
Blended Fair Value	$58.78
Current Price	$12.03
Upside	388.58%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	2.86%	4.85%	0.05	0.04	0.00	0.01	0.03	0.04	0.05	0.06	0.05	0.04
YoY Growth	-	-	15.15%	0.00%	-100.00%	-56.16%	-26.26%	-13.91%	-22.30%	9.63%	31.07%	45.07%
Dividend Yield	-	-	0.38%	0.33%	0.00%	0.03%	0.07%	0.09%	0.11%	0.14%	0.13%	0.10%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	13.23
(-) Cash Dividends Paid (M)	0.11
(=) Cash Retained (M)	13.12

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2.65	1.65	0.99
Cash Retained (M)	13.12	13.12	13.12
(-) Cash Required (M)	-2.65	-1.65	-0.99
(=) Excess Retained (M)	10.47	11.46	12.13
(/) Shares Outstanding (M)	2.51	2.51	2.51
(=) Excess Retained per Share	4.18	4.57	4.83
LTM Dividend per Share	0.05	0.05	0.05
(+) Excess Retained per Share	4.18	4.57	4.83
(=) Adjusted Dividend	4.22	4.62	4.88
WACC / Discount Rate	10.00%	10.00%	10.00%
Growth Rate	0.86%	1.86%	2.86%
Fair Value	$46.59	$57.78	$70.32
Upside / Downside	287.25%	380.31%	484.57%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	13.23	13.48	13.73	13.99	14.25	14.51	14.95
Payout Ratio	0.86%	18.69%	36.52%	54.34%	72.17%	90.00%	92.50%
Projected Dividends (M)	0.11	2.52	5.01	7.60	10.28	13.06	13.83

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	10.00%	10.00%	10.00%
Growth Rate	0.86%	1.86%	2.86%
Year 1 PV (M)	2.27	2.29	2.31
Year 2 PV (M)	4.06	4.14	4.23
Year 3 PV (M)	5.54	5.71	5.88
Year 4 PV (M)	6.75	7.02	7.30
Year 5 PV (M)	7.72	8.11	8.52
PV of Terminal Value (M)	116.74	122.64	128.78
Equity Value (M)	143.08	149.92	157.02
Shares Outstanding (M)	2.51	2.51	2.51
Fair Value	$57.05	$59.77	$62.60
Upside / Downside	374.20%	396.85%	420.38%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 29 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
BTBT	Bit Digital, Inc.	0.25%	$0.01	1.17%
PVH	PVH Corp.	0.25%	$0.17	2.41%
AEL	American Equity Investment Life Holding Company	0.24%	$0.14	2.19%
CRS	Carpenter Technology Corporation	0.24%	$0.80	9.74%
L	Loews Corporation	0.24%	$0.25	3.58%
PRIM	Primoris Services Corporation	0.23%	$0.30	5.83%
TER	Teradyne, Inc.	0.23%	$0.48	17.39%
FOCS	Focus Financial Partners Inc.	0.22%	$0.12	19.23%
QCRH	QCR Holdings, Inc.	0.22%	$0.18	2.50%
RMAX	RE/MAX Holdings, Inc.	0.22%	$0.02	2.70%
VSEC	VSE Corporation	0.22%	$0.40	30.98%
0J5I.L	Hilton Worldwide Holdings Inc.	0.21%	$0.60	8.71%
PRVAX	Virginia Tax Free Bond Fund	0.21%	$0.02	89.04%
ACA	Arcosa, Inc.	0.19%	$0.20	6.66%
HWM	Howmet Aerospace Inc.	0.19%	$0.40	11.24%
USLM	United States Lime & Minerals, Inc.	0.19%	$0.23	5.04%
AEIS	Advanced Energy Industries, Inc.	0.18%	$0.40	10.65%
BELFA	Bel Fuse Inc.	0.18%	$0.28	5.31%
TILE	Interface, Inc.	0.18%	$0.05	2.63%
0K05.L	Medifast, Inc.	0.17%	$0.02	78.63%
AYI	Acuity Brands, Inc.	0.17%	$0.65	5.19%
BDC	Belden Inc.	0.17%	$0.20	3.53%
FIX	Comfort Systems USA, Inc.	0.17%	$1.70	7.18%
KNSL	Kinsale Capital Group, Inc.	0.17%	$0.66	3.24%
STCN	Steel Connect, Inc.	0.17%	$0.02	1.98%
VVI	Viad Corp	0.17%	$0.07	0.54%
ALNT	Allient Inc.	0.16%	$0.09	7.91%
CLSK	CleanSpark, Inc.	0.16%	$0.02	1.41%
EME	EMCOR Group, Inc.	0.16%	$1.01	4.01%
ESE	ESCO Technologies Inc.	0.16%	$0.32	2.76%
CW	Curtiss-Wright Corporation	0.15%	$0.87	7.08%
MU	Micron Technology, Inc.	0.15%	$0.46	6.11%
SPCMU	Sound Point Acquisition Corp I, Ltd	0.15%	$0.02	1.33%
ENSG	The Ensign Group, Inc.	0.14%	$0.24	4.34%
JBL	Jabil Inc.	0.14%	$0.33	5.48%
PFIE	Profire Energy, Inc.	0.14%	$0.00	1.99%
0R0A.L	Hecla Mining Company	0.13%	$0.02	5.24%
GNW	Genworth Financial, Inc.	0.13%	$0.01	2.27%
ONIT	Onity Group Inc.	0.13%	$0.06	1.46%
0A7O.L	MicroStrategy Incorporated	0.12%	$0.19	0.73%
0KGS.L	Pegasystems Inc.	0.12%	$0.07	4.63%
PRTAX	T. Rowe Price Tax-Free Income Fd	0.12%	$0.01	89.04%
WDC	Western Digital Corporation	0.12%	$0.22	3.25%
GEV	GE Vernova Inc.	0.11%	$0.75	12.15%
MPLF.L	Marble Point Loan Financing Limited	0.11%	$0.07	92.98%
EPAC	Enerpac Tool Group Corp.	0.10%	$0.04	2.34%
GRBK	Green Brick Partners, Inc.	0.10%	$0.07	0.85%
IR	Ingersoll Rand Inc.	0.10%	$0.08	5.89%
RAL	Ralliant Corp.	0.10%	$0.05	2.75%
TXT	Textron Inc.	0.10%	$0.08	1.79%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Investimentos Bemge S.A. (FIGE3.SA)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener