DDM Analysis: PARAUCO.SN

Valuation Snapshot

Stable Growth	$25,011.60 - $29,467.90	$27,615.74
Multi-Stage	$8,817.11 - $9,666.60	$9,233.97
Blended Fair Value	$18,424.85
Current Price	$2,434.00
Upside	656.98%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	9.32%	9.53%	69.18	57.50	37.42	6.88	26.21	44.31	38.37	35.09	32.34	27.13
YoY Growth	-	-	20.32%	53.67%	443.96%	-73.76%	-40.85%	15.50%	9.34%	8.51%	19.20%	-2.54%
Dividend Yield	-	-	3.66%	4.05%	3.31%	0.83%	1.87%	3.69%	2.10%	1.93%	1.85%	2.21%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	134,202.62
(-) Cash Dividends Paid (M)	56,811.95
(=) Cash Retained (M)	77,390.67

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	26,840.52	16,775.33	10,065.20
Cash Retained (M)	77,390.67	77,390.67	77,390.67
(-) Cash Required (M)	-26,840.52	-16,775.33	-10,065.20
(=) Excess Retained (M)	50,550.14	60,615.34	67,325.47
(/) Shares Outstanding (M)	905.72	905.72	905.72
(=) Excess Retained per Share	55.81	66.93	74.33
LTM Dividend per Share	62.73	62.73	62.73
(+) Excess Retained per Share	55.81	66.93	74.33
(=) Adjusted Dividend	118.54	129.65	137.06
WACC / Discount Rate	4.77%	4.77%	4.77%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$25,011.60	$27,615.74	$29,467.90
Upside / Downside	927.59%	1,034.58%	1,110.68%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	134,202.62	142,925.79	152,215.97	162,110.00	172,647.15	183,869.22	189,385.30
Payout Ratio	42.33%	51.87%	61.40%	70.93%	80.47%	90.00%	92.50%
Projected Dividends (M)	56,811.95	74,130.43	93,460.27	114,989.79	138,923.28	165,482.30	175,181.40

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	4.77%	4.77%	4.77%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	70,093.91	70,758.30	71,422.70
Year 2 PV (M)	83,559.26	85,150.83	86,757.41
Year 3 PV (M)	97,209.93	100,000.48	102,843.92
Year 4 PV (M)	111,047.85	115,318.44	119,711.03
Year 5 PV (M)	125,074.98	131,116.15	137,388.52
PV of Terminal Value (M)	7,498,815.25	7,861,010.83	8,237,068.48
Equity Value (M)	7,985,801.17	8,363,355.02	8,755,192.08
Shares Outstanding (M)	905.72	905.72	905.72
Fair Value	$8,817.11	$9,233.97	$9,666.60
Upside / Downside	262.25%	279.37%	297.15%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 55 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
AU	AngloGold Ashanti Plc	2.92%	$2.50	56.24%
000529.SZ	Guangdong Guanghong Holdings Co.,Ltd.	2.91%	$0.18	98.46%
0383.HK	Tian An Medicare Limited	2.91%	$0.03	60.45%
105560.KS	KB Financial Group Inc.	2.91%	$3,590.29	22.69%
3899.HK	CIMC Enric Holdings Limited	2.91%	$0.28	25.59%
BIMAS.IS	BIM Birlesik Magazalar A.S.	2.91%	$15.78	64.92%
000951.SZ	Sinotruk Jinan Truck Co., Ltd.	2.90%	$0.49	35.94%
002541.SZ	Anhui Honglu Steel Construction(Group) Co. Ltd.	2.90%	$0.48	53.40%
060720.KQ	KHVATEC Co.,Ltd.	2.90%	$330.78	46.02%
0950.HK	Lee's Pharmaceutical Holdings Limited	2.90%	$0.05	27.09%
0QLK.L	Hypothekarbank Lenzburg AG	2.90%	$115.25	19.90%
0RMP.L	Banque Cantonale de Genève S.A.	2.90%	$0.71	11.87%
600167.SS	Luenmei Quantum Co.,Ltd	2.90%	$0.20	65.26%
IBAB.BR	Ion Beam Applications S.A.	2.90%	$0.38	44.34%
METCO.BK	Muramoto Electron (Thailand) Public Company Limited	2.90%	$8.00	15.20%
002852.SZ	Daodaoquan Grain and Oil Co.,Ltd.	2.89%	$0.30	37.22%
005680.KS	Samyoung Electronics Co., Ltd	2.89%	$300.77	49.07%
600526.SS	Zhejiang Feida Environmental Science & Technology Co., Ltd.	2.89%	$0.15	48.23%
601377.SS	Industrial Securities Co.,Ltd.	2.89%	$0.21	55.11%
688697.SS	Neway CNC Equipment (Suzhou) Co., Ltd.	2.89%	$0.44	66.80%
7738.TWO	Eui	2.89%	$5.50	39.18%
AMXB.MX	América Móvil, S.A.B. de C.V.	2.89%	$0.54	43.68%
OMASP.HE	Oma Säästöpankki Oyj	2.89%	$0.36	25.24%
001200.KS	Eugene Investment & Securities Co.,Ltd.	2.88%	$99.92	14.37%
002310.KS	Asia Paper Manufacturing.Co.,Ltd	2.88%	$224.24	42.56%
3357.TWO	TAI-TECH Advanced Electronics Co., Ltd.	2.88%	$4.61	48.95%
600496.SS	Changjiang & Jinggong Steel Building (Group) Co., Ltd	2.88%	$0.12	42.56%
603043.SS	Guangzhou Restaurant Group Company Limited	2.88%	$0.51	57.82%
PAX	Patria Investments Limited	2.88%	$0.46	66.16%
000528.SZ	Guangxi Liugong Machinery Co., Ltd.	2.87%	$0.34	51.00%
2233.HK	West China Cement Limited	2.87%	$0.09	38.77%
600660.SS	Fuyao Glass Industry Group Co., Ltd.	2.87%	$1.86	53.34%
603579.SS	Shanghai Rongtai Health Technology Corporation Limited	2.87%	$0.68	77.63%
EIF.TO	Exchange Income Corporation	2.87%	$2.35	93.13%
000403.SZ	Pacific Shuanglin Bio-pharmacy Co., Ltd.	2.86%	$0.39	66.45%
002637.SZ	Zanyu Technology Group Co., Ltd.	2.86%	$0.29	80.65%
008260.KS	Ni Steel Co.,Ltd	2.86%	$99.96	15.43%
0434.HK	Boyaa Interactive International Limited	2.86%	$0.10	8.21%
0839.HK	China Education Group Holdings Limited	2.86%	$0.09	77.39%
2949.TWO	H.H.Galaxy Co., Ltd.	2.86%	$1.93	53.15%
600480.SS	Ling Yun Industrial Corporation Limited	2.86%	$0.35	56.75%
603373.SS	Anbang Save-Guard Group Co.,Ltd.	2.86%	$1.09	90.20%
603380.SS	Suzhou Etron Technologies Co.,Ltd.	2.86%	$1.09	77.96%
C09.SI	City Developments Limited	2.86%	$0.23	17.08%
0IKK.L	Digia Oyj	2.85%	$0.19	39.95%
4432.T	WingArc1st Inc.	2.85%	$103.62	68.51%
603998.SS	Hunan Fangsheng Pharmaceutical Co., Ltd.	2.85%	$0.32	47.62%
FAGR.BR	Fagron N.V.	2.85%	$0.62	27.65%
SKR.BK	Sikarin Public Company Limited	2.85%	$0.20	61.04%
TPX-B.TO	Molson Coors Canada Inc.	2.85%	$1.86	35.97%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Parque Arauco S.A. (PARAUCO.SN)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener