Definitive Analysis
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

Analysis Mode

Ticker

Industry

Sector

Aguas Andinas S.A. (AGUAS-A.SN)

Company Dividend Discount ModelIndustry: Regulated WaterSector: Utilities

Valuation Snapshot

Stable Growth$190.33 - $295.61$239.02
Multi-Stage$450.44 - $495.41$472.49
Blended Fair Value$355.76
Current Price$340.00
Upside4.63%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR202420232022202120202019201820172016
DPS-6.65%0.00%14.7314.8112.4517.6817.3620.7723.4323.1222.010.00
YoY Growth---0.56%18.96%-29.57%1.83%-16.43%-11.33%1.31%5.06%0.00%0.00%
Dividend Yield--4.30%5.22%5.53%10.52%0.00%0.00%0.00%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)123,600.39
(-) Cash Dividends Paid (M)87,025.34
(=) Cash Retained (M)36,575.05
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)24,720.0815,450.059,270.03
Cash Retained (M)36,575.0536,575.0536,575.05
(-) Cash Required (M)-24,720.08-15,450.05-9,270.03
(=) Excess Retained (M)11,854.9721,125.0027,305.02
(/) Shares Outstanding (M)6,118.016,118.016,118.01
(=) Excess Retained per Share1.943.454.46
LTM Dividend per Share14.2214.2214.22
(+) Excess Retained per Share1.943.454.46
(=) Adjusted Dividend16.1617.6818.69
WACC / Discount Rate6.32%6.32%6.32%
Growth Rate-2.00%-1.00%0.00%
Fair Value$190.33$239.02$295.61
Upside / Downside-44.02%-29.70%-13.06%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)123,600.39122,364.39121,140.75119,929.34118,730.05117,542.74121,069.03
Payout Ratio70.41%74.33%78.25%82.16%86.08%90.00%92.50%
Projected Dividends (M)87,025.3490,949.6694,786.7998,538.08102,204.87105,788.47111,988.85

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.32%6.32%6.32%
Growth Rate-2.00%-1.00%0.00%
Year 1 PV (M)84,677.9285,541.9886,406.04
Year 2 PV (M)82,164.8483,850.2385,552.73
Year 3 PV (M)79,526.4181,985.8284,495.42
Year 4 PV (M)76,797.6579,980.5683,261.39
Year 5 PV (M)74,008.8777,862.6981,875.39
PV of Terminal Value (M)2,358,650.962,481,471.392,609,355.79
Equity Value (M)2,755,826.662,890,692.663,030,946.76
Shares Outstanding (M)6,118.016,118.016,118.01
Fair Value$450.44$472.49$495.41
Upside / Downside32.48%38.97%45.71%

High-Yield Dividend Screener

« Prev Page 30 of 30
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
LZOEXLazard Emerging Markets Equity Portfolio0.09%$0.0236.87%
PWRQuanta Services, Inc.0.09%$0.395.78%
AAMIAcadian Asset Management0.08%$0.041.59%
PDLBPonce Financial Group, Inc.0.08%$0.011.31%
VRTVertiv Holdings Co0.08%$0.155.48%
0J46.LHEICO Corporation0.07%$0.234.98%
0JYM.LMarkel Corporation0.07%$1.410.87%
CHCIComstock Holding Companies, Inc.0.06%$0.010.56%
MTVCMotive Capital Corp II0.06%$0.012.21%
ENJEntergy New Orleans, LLC First Mortgage Bonds, 5.0% Series due December 1, 20520.05%$0.010.31%
ENOEntergy New Orleans, LLC First Mortgage Bonds, 5.50% Series due April 1, 20660.05%$0.010.31%
AJRDAerojet Rocketdyne Holdings, Inc.0.04%$0.022.70%
ERESEast Resources Acquisition Company0.04%$0.001.55%
NBNNortheast Bank0.04%$0.040.38%
ARHSArhaus, Inc.0.03%$0.000.61%
BSIGBrightSphere Investment Group Inc.0.03%$0.010.34%
EWCZEuropean Wax Center, Inc.0.03%$0.000.37%
WIREEncore Wire Corporation0.03%$0.080.42%
ACFNAcorn Energy, Inc.0.02%$0.000.09%
ACMRACM Research, Inc.0.02%$0.010.62%
CFBCrossFirst Bankshares, Inc.0.02%$0.000.21%
FDSBFifth District Savings Bank0.02%$0.000.35%
GRDNGuardian Pharmacy Services, Inc.0.02%$0.000.75%
NVDANVIDIA Corporation0.02%$0.040.98%
AMGAffiliated Managers Group, Inc.0.01%$0.040.23%
BSX-PABoston Scientific Corporation0.01%$0.020.82%
FIGRFigure Technology Solutions, Inc. Class A Common Stock0.01%$0.002.22%
GNRCGenerac Holdings Inc.0.01%$0.010.18%
LAURLaureate Education, Inc.0.01%$0.000.22%
PLNTPlanet Fitness, Inc.0.01%$0.010.57%
SUMSummit Materials, Inc.0.01%$0.000.32%
BEBloom Energy Corporation0.00%$0.006.20%
BJRIBJ's Restaurants, Inc.0.00%$0.000.01%
CXWCoreCivic, Inc.0.00%$0.000.04%
INFAInformatica Inc.0.00%$0.000.10%
MMMBMamaMancini's Holdings, Inc.0.00%$0.000.04%
PMOPutnam Municipal Opportunities Trust0.00%$0.000.05%
SENEASeneca Foods Corporation0.00%$0.000.04%
SLCAU.S. Silica Holdings, Inc.0.00%$0.000.02%
UNITUniti Group Inc.0.00%$0.000.00%