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

Mode

Company Industry Sector

Ticker

Industry

Sector

Companhia de Saneamento do Paraná - SANEPAR (SAPR11.SA)

Company Dividend Discount ModelIndustry: Regulated WaterSector: Utilities

Valuation Snapshot

Stable Growth$226.71 - $267.10$250.31
Multi-Stage$70.48 - $77.29$73.82
Blended Fair Value$162.07
Current Price$7.25
Upside2,135.39%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.43%11.98%0.250.240.190.170.190.250.190.180.120.12
YoY Growth--4.55%24.63%15.61%-11.88%-23.05%32.24%6.08%42.39%3.28%47.17%
Dividend Yield--4.72%4.96%6.05%5.05%5.63%6.97%5.79%7.51%5.51%16.51%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)2,131.11
(-) Cash Dividends Paid (M)412.74
(=) Cash Retained (M)1,718.38
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)426.22266.39159.83
Cash Retained (M)1,718.381,718.381,718.38
(-) Cash Required (M)-426.22-266.39-159.83
(=) Excess Retained (M)1,292.151,451.991,558.54
(/) Shares Outstanding (M)1,586.771,586.771,586.77
(=) Excess Retained per Share0.810.920.98
LTM Dividend per Share0.260.260.26
(+) Excess Retained per Share0.810.920.98
(=) Adjusted Dividend1.071.181.24
WACC / Discount Rate4.98%4.98%4.98%
Growth Rate5.50%6.50%7.50%
Fair Value$226.71$250.31$267.10
Upside / Downside3,027.00%3,352.57%3,584.13%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)2,131.112,269.632,417.162,574.282,741.602,919.813,007.40
Payout Ratio19.37%33.49%47.62%61.75%75.87%90.00%92.50%
Projected Dividends (M)412.74760.181,151.061,589.532,080.152,627.832,781.85

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate4.98%4.98%4.98%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)717.33724.13730.93
Year 2 PV (M)1,024.931,044.451,064.16
Year 3 PV (M)1,335.561,373.901,412.97
Year 4 PV (M)1,649.251,712.681,777.92
Year 5 PV (M)1,966.022,060.982,159.58
PV of Terminal Value (M)105,139.63110,217.91115,490.55
Equity Value (M)111,832.72117,134.05122,636.10
Shares Outstanding (M)1,586.771,586.771,586.77
Fair Value$70.48$73.82$77.29
Upside / Downside872.12%918.20%966.02%

High-Yield Dividend Screener

« Prev Page 29 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
BTBTBit Digital, Inc.0.25%$0.011.17%
PVHPVH Corp.0.25%$0.172.41%
AELAmerican Equity Investment Life Holding Company0.24%$0.142.19%
CRSCarpenter Technology Corporation0.24%$0.809.74%
LLoews Corporation0.24%$0.253.58%
PRIMPrimoris Services Corporation0.23%$0.305.83%
TERTeradyne, Inc.0.23%$0.4817.39%
FOCSFocus Financial Partners Inc.0.22%$0.1219.23%
QCRHQCR Holdings, Inc.0.22%$0.182.50%
RMAXRE/MAX Holdings, Inc.0.22%$0.022.70%
VSECVSE Corporation0.22%$0.4030.98%
0J5I.LHilton Worldwide Holdings Inc.0.21%$0.608.71%
PRVAXVirginia Tax Free Bond Fund0.21%$0.0289.04%
ACAArcosa, Inc.0.19%$0.206.66%
HWMHowmet Aerospace Inc.0.19%$0.4011.24%
USLMUnited States Lime & Minerals, Inc.0.19%$0.235.04%
AEISAdvanced Energy Industries, Inc.0.18%$0.4010.65%
BELFABel Fuse Inc.0.18%$0.285.31%
TILEInterface, Inc.0.18%$0.052.63%
0K05.LMedifast, Inc.0.17%$0.0278.63%
AYIAcuity Brands, Inc.0.17%$0.655.19%
BDCBelden Inc.0.17%$0.203.53%
FIXComfort Systems USA, Inc.0.17%$1.707.18%
KNSLKinsale Capital Group, Inc.0.17%$0.663.24%
STCNSteel Connect, Inc.0.17%$0.021.98%
VVIViad Corp0.17%$0.070.54%
ALNTAllient Inc.0.16%$0.097.91%
CLSKCleanSpark, Inc.0.16%$0.021.41%
EMEEMCOR Group, Inc.0.16%$1.014.01%
ESEESCO Technologies Inc.0.16%$0.322.76%
CWCurtiss-Wright Corporation0.15%$0.877.08%
MUMicron Technology, Inc.0.15%$0.466.11%
SPCMUSound Point Acquisition Corp I, Ltd0.15%$0.021.33%
ENSGThe Ensign Group, Inc.0.14%$0.244.34%
JBLJabil Inc.0.14%$0.335.48%
PFIEProfire Energy, Inc.0.14%$0.001.99%
0R0A.LHecla Mining Company0.13%$0.025.24%
GNWGenworth Financial, Inc.0.13%$0.012.27%
ONITOnity Group Inc.0.13%$0.061.46%
0A7O.LMicroStrategy Incorporated0.12%$0.190.73%
0KGS.LPegasystems Inc.0.12%$0.074.63%
PRTAXT. Rowe Price Tax-Free Income Fd0.12%$0.0189.04%
WDCWestern Digital Corporation0.12%$0.223.25%
GEVGE Vernova Inc.0.11%$0.7512.15%
MPLF.LMarble Point Loan Financing Limited0.11%$0.0792.98%
EPACEnerpac Tool Group Corp.0.10%$0.042.34%
GRBKGreen Brick Partners, Inc.0.10%$0.070.85%
IRIngersoll Rand Inc.0.10%$0.085.89%
RALRalliant Corp.0.10%$0.052.75%
TXTTextron Inc.0.10%$0.081.79%