DDM Analysis: PAZ.SN

Valuation Snapshot

Stable Growth	$532.72 - $824.20	$667.89
Multi-Stage	$1,194.85 - $1,316.49	$1,254.47
Blended Fair Value	$961.18
Current Price	$569.88
Upside	68.66%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-0.65%	9.87%	30.00	42.00	33.00	17.00	27.00	31.00	30.00	29.00	43.00	22.60
YoY Growth	-	-	-28.57%	27.27%	94.12%	-37.04%	-12.90%	3.33%	3.45%	-32.56%	90.24%	93.15%
Dividend Yield	-	-	6.20%	7.43%	7.60%	5.07%	3.79%	7.36%	3.00%	3.15%	6.68%	5.27%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	16,222.13
(-) Cash Dividends Paid (M)	4,250.54
(=) Cash Retained (M)	11,971.60

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,244.43	2,027.77	1,216.66
Cash Retained (M)	11,971.60	11,971.60	11,971.60
(-) Cash Required (M)	-3,244.43	-2,027.77	-1,216.66
(=) Excess Retained (M)	8,727.17	9,943.83	10,754.94
(/) Shares Outstanding (M)	283.39	283.39	283.39
(=) Excess Retained per Share	30.80	35.09	37.95
LTM Dividend per Share	15.00	15.00	15.00
(+) Excess Retained per Share	30.80	35.09	37.95
(=) Adjusted Dividend	45.79	50.09	52.95
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	-2.00%	-1.00%	0.00%
Fair Value	$532.72	$667.89	$824.20
Upside / Downside	-6.52%	17.20%	44.63%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	16,222.13	16,059.91	15,899.31	15,740.32	15,582.92	15,427.09	15,889.90
Payout Ratio	26.20%	38.96%	51.72%	64.48%	77.24%	90.00%	92.50%
Projected Dividends (M)	4,250.54	6,257.21	8,223.32	10,149.49	12,036.31	13,884.38	14,698.16

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	-2.00%	-1.00%	0.00%
Year 1 PV (M)	5,820.10	5,879.49	5,938.87
Year 2 PV (M)	7,114.53	7,260.47	7,407.89
Year 3 PV (M)	8,167.57	8,420.15	8,677.90
Year 4 PV (M)	9,009.31	9,382.70	9,767.58
Year 5 PV (M)	9,666.60	10,169.97	10,694.08
PV of Terminal Value (M)	298,827.67	314,388.32	330,590.55
Equity Value (M)	338,605.78	355,501.10	373,076.87
Shares Outstanding (M)	283.39	283.39	283.39
Fair Value	$1,194.85	$1,254.47	$1,316.49
Upside / Downside	109.67%	120.13%	131.01%

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

Paz Corp S.A. (PAZ.SN)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener