DDM Analysis: CONCHATORO.SN

Valuation Snapshot

Stable Growth	$2,752.21 - $8,811.37	$4,443.09
Multi-Stage	$2,992.39 - $3,281.76	$3,134.35
Blended Fair Value	$3,788.72
Current Price	$1,054.00
Upside	259.46%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	2.02%	0.00%	28.64	43.50	29.73	66.12	30.02	25.91	24.95	27.92	28.02	24.70
YoY Growth	-	-	-34.17%	46.32%	-55.04%	120.25%	15.89%	3.82%	-10.62%	-0.38%	13.46%	0.00%
Dividend Yield	-	-	2.36%	3.64%	2.92%	5.21%	2.43%	2.40%	1.75%	2.17%	2.50%	2.12%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	78,062.02
(-) Cash Dividends Paid (M)	32,166.77
(=) Cash Retained (M)	45,895.25

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	15,612.40	9,757.75	5,854.65
Cash Retained (M)	45,895.25	45,895.25	45,895.25
(-) Cash Required (M)	-15,612.40	-9,757.75	-5,854.65
(=) Excess Retained (M)	30,282.85	36,137.50	40,040.60
(/) Shares Outstanding (M)	739.02	739.02	739.02
(=) Excess Retained per Share	40.98	48.90	54.18
LTM Dividend per Share	43.53	43.53	43.53
(+) Excess Retained per Share	40.98	48.90	54.18
(=) Adjusted Dividend	84.50	92.43	97.71
WACC / Discount Rate	6.26%	6.26%	6.26%
Growth Rate	3.09%	4.09%	5.09%
Fair Value	$2,752.21	$4,443.09	$8,811.37
Upside / Downside	161.12%	321.55%	735.99%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	78,062.02	81,257.31	84,583.40	88,045.63	91,649.58	95,401.05	98,263.08
Payout Ratio	41.21%	50.97%	60.72%	70.48%	80.24%	90.00%	92.50%
Projected Dividends (M)	32,166.77	41,413.07	51,362.43	62,056.91	73,540.85	85,860.95	90,893.35

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.26%	6.26%	6.26%
Growth Rate	3.09%	4.09%	5.09%
Year 1 PV (M)	38,599.43	38,973.84	39,348.26
Year 2 PV (M)	44,620.30	45,490.13	46,368.36
Year 3 PV (M)	50,248.21	51,724.66	53,229.74
Year 4 PV (M)	55,501.22	57,686.19	59,935.05
Year 5 PV (M)	60,396.68	63,383.28	66,486.89
PV of Terminal Value (M)	1,962,073.27	2,059,097.46	2,159,922.51
Equity Value (M)	2,211,439.12	2,316,355.57	2,425,290.81
Shares Outstanding (M)	739.02	739.02	739.02
Fair Value	$2,992.39	$3,134.35	$3,281.76
Upside / Downside	183.91%	197.38%	211.36%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 46 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
ATCOL	Atlas Corp.	3.53%	$0.89	30.47%
AWC-R.BK	Asset World Corp Public Company Limited	3.53%	$0.07	37.62%
CCRO3.SA	CCR S.A.	3.53%	$0.48	66.57%
HMU.DE	HMS Bergbau AG	3.53%	$1.69	29.89%
RAUTE.HE	Raute Oyj	3.53%	$0.52	26.97%
RWE.DE	RWE AG	3.53%	$1.66	46.76%
SNL.AX	Supply Network Limited	3.53%	$1.13	67.28%
0NHS.L	Nutrien Ltd.	3.52%	$2.18	58.76%
CELL.MI	Cellularline S.p.A.	3.52%	$0.09	34.70%
INFREA.ST	Infrea AB	3.52%	$0.50	67.57%
ISSP.JK	PT Steel Pipe Industry of Indonesia Tbk	3.52%	$15.00	19.85%
MGA	Magna International Inc.	3.52%	$1.92	52.47%
PARP.PA	Groupe Partouche S.A.	3.52%	$0.64	38.61%
PKI.TO	Parkland Corporation	3.52%	$1.40	73.81%
SMU.SN	SMU S.A.	3.52%	$5.49	46.99%
161390.KS	Hankook Tire & Technology Co., Ltd.	3.51%	$2,000.00	25.86%
300360.SZ	Hangzhou Sunrise Technology Co., Ltd.	3.51%	$0.61	52.03%
5106.KL	Axis Real Estate Investment Trust	3.51%	$0.07	56.99%
601128.SS	Jiangsu Changshu Rural Commercial Bank Co., Ltd.	3.51%	$0.25	19.56%
INTP.JK	PT Indocement Tunggal Prakarsa Tbk	3.51%	$259.81	43.04%
RATO-A.ST	Ratos AB (publ)	3.51%	$1.35	12.15%
002887.SZ	Tianjin LVYIN Landscape and Ecology Construction Co., Ltd	3.50%	$0.33	84.50%
603062.SS	MEGA P&C Advanced Materials (Shanghai) Company Limited	3.50%	$1.66	74.27%
CMCL	Caledonia Mining Corporation Plc	3.50%	$0.92	35.87%
DLO	DLocal Limited	3.50%	$0.49	87.74%
LAZ	Lazard Ltd	3.50%	$1.74	67.48%
TWL.MI	TraWell Co S.p.A.	3.50%	$0.21	28.69%
WJP.SI	VICOM Ltd	3.50%	$0.06	66.95%
005610.KS	SPC Samlip Co., Ltd.	3.49%	$1,803.39	45.19%
0RFL.L	VAT Group AG	3.49%	$12.50	88.50%
2030.HK	Cabbeen Fashion Limited	3.49%	$0.05	63.92%
5206.TWO	Kunyue Development Co., Ltd.	3.49%	$1.18	21.91%
5246.KL	Westports Holdings Berhad	3.49%	$0.20	71.36%
5989.T	H-One Co.,Ltd.	3.49%	$49.44	14.49%
ACO-X.TO	ATCO Ltd.	3.49%	$1.98	50.80%
CNI	Canadian National Railway Company	3.49%	$3.50	50.64%
PEAB3.SA	Companhia de Participações Aliança da Bahia	3.49%	$1.36	78.68%
026960.KS	Dong Suh Companies Inc.	3.48%	$905.33	62.72%
055550.KS	Shinhan Financial Group Co., Ltd.	3.48%	$2,668.74	26.55%
0QK5.L	INFICON Holding AG	3.48%	$3.44	43.54%
6722.TWO	Whetron Electronics Co.,Ltd.	3.48%	$1.99	24.71%
HOLM-A.ST	Holmen AB (publ)	3.48%	$12.23	66.11%
002206.SZ	Zhejiang Hailide New Material Co.,Ltd	3.47%	$0.20	43.30%
3004.SR	Northern Region Cement Company	3.47%	$0.25	79.89%
4129.TWO	United Orthopedic Corporation	3.47%	$3.80	69.70%
600133.SS	Wuhan East Lake High Technology Group Co., Ltd.	3.47%	$0.32	87.27%
601995.SS	China International Capital Corporation Limited	3.47%	$1.21	62.35%
6471.T	NSK Ltd.	3.47%	$33.82	92.34%
CSED3.SA	Cruzeiro do Sul Educacional S.A.	3.47%	$0.21	30.49%
GPRA.JK	PT Perdana Gapuraprima Tbk	3.47%	$5.00	18.12%

Financials

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Viña Concha y Toro S.A. (CONCHATORO.SN)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener