DDM Analysis: ITSA3.SA

Valuation Snapshot

Stable Growth	$31.52 - $78.02	$47.16
Multi-Stage	$34.34 - $37.56	$35.92
Blended Fair Value	$41.54
Current Price	$11.47
Upside	262.15%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-20.79%	5.22%	0.29	0.42	0.35	0.31	0.42	0.92	0.61	0.29	0.27	0.23
YoY Growth	-	-	-31.13%	18.44%	15.47%	-27.01%	-54.63%	51.58%	108.28%	10.00%	13.95%	34.73%
Dividend Yield	-	-	3.04%	4.71%	5.64%	4.30%	6.76%	17.95%	9.25%	4.89%	7.05%	8.51%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	15,909.00
(-) Cash Dividends Paid (M)	12,835.00
(=) Cash Retained (M)	3,074.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,181.80	1,988.63	1,193.18
Cash Retained (M)	3,074.00	3,074.00	3,074.00
(-) Cash Required (M)	-3,181.80	-1,988.63	-1,193.18
(=) Excess Retained (M)	-107.80	1,085.38	1,880.83
(/) Shares Outstanding (M)	10,916.03	10,916.03	10,916.03
(=) Excess Retained per Share	-0.01	0.10	0.17
LTM Dividend per Share	1.18	1.18	1.18
(+) Excess Retained per Share	-0.01	0.10	0.17
(=) Adjusted Dividend	1.17	1.28	1.35
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	3.22%	4.22%	5.22%
Fair Value	$31.52	$47.16	$78.02
Upside / Downside	174.80%	311.16%	580.19%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	15,909.00	16,579.79	17,278.87	18,007.42	18,766.69	19,557.98	20,144.72
Payout Ratio	80.68%	82.54%	84.41%	86.27%	88.14%	90.00%	92.50%
Projected Dividends (M)	12,835.00	13,685.31	14,584.50	15,535.19	16,540.12	17,602.18	18,633.87

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	3.22%	4.22%	5.22%
Year 1 PV (M)	12,663.20	12,785.88	12,908.57
Year 2 PV (M)	12,487.32	12,730.45	12,975.93
Year 3 PV (M)	12,307.87	12,669.08	13,037.29
Year 4 PV (M)	12,125.34	12,602.12	13,092.81
Year 5 PV (M)	11,940.17	12,529.89	13,142.69
PV of Terminal Value (M)	313,297.10	328,770.75	344,849.83
Equity Value (M)	374,821.01	392,088.18	410,007.12
Shares Outstanding (M)	10,916.03	10,916.03	10,916.03
Fair Value	$34.34	$35.92	$37.56
Upside / Downside	199.36%	213.15%	227.46%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 61 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
017810.KS	Pulmuone Co., Ltd.	2.55%	$331.61	65.57%
023160.KQ	Tae Kwang Corporation	2.55%	$535.13	21.10%
3152.TWO	Advanced Ceramic X Corporation	2.55%	$3.66	36.41%
600415.SS	Zhejiang China Commodities City Group Co., Ltd.	2.55%	$0.41	53.66%
601808.SS	China Oilfield Services Limited	2.55%	$0.36	43.75%
7606.T	United Arrows Ltd.	2.55%	$62.63	43.42%
CYRE3.SA	Cyrela Brazil Realty S.A. Empreendimentos e Participações	2.55%	$0.61	12.29%
JUNGH.SW	Jungheinrich AG	2.55%	$0.79	22.62%
RENT3.SA	Localiza Rent a Car S.A.	2.55%	$1.11	66.67%
002380.KS	KCC Corporation	2.54%	$10,000.23	6.25%
1527.HK	Zhejiang Tengy Environmental Technology Co., Ltd	2.54%	$0.05	4.95%
5212.KL	Pavilion Real Estate Investment Trust	2.54%	$0.05	39.63%
5489.TWO	DynaColor, Inc.	2.54%	$1.02	50.42%
600273.SS	Zhejiang Jiahua Energy Chemical Industry Co.,Ltd.	2.54%	$0.22	28.18%
600724.SS	Ningbo Fuda Company Limited	2.54%	$0.15	96.79%
7505.T	Fuso Dentsu Co., Ltd.	2.54%	$48.50	22.36%
8850.T	Starts Corporation Inc.	2.54%	$121.52	25.36%
BLAU3.SA	Blau Farmacêutica S.A.	2.54%	$0.35	19.81%
2367.HK	Giant Biogene Holding Co., Ltd.	2.53%	$0.87	22.55%
2701.TW	Wan Hwa Enterprise Company Ltd.	2.53%	$0.28	52.89%
600963.SS	Yueyang Forest & Paper Co., Ltd.	2.53%	$0.12	48.95%
603697.SS	YouYou Foods Co., Ltd.	2.53%	$0.31	63.16%
CK-R.BK	CH. Karnchang Public Company Limited	2.53%	$0.30	25.56%
SCHO.CO	Aktieselskabet Schouw & Co.	2.53%	$16.81	42.51%
003006.SZ	Chongqing Baiya Sanitary Products Co., Ltd.	2.52%	$0.55	80.44%
5191.T	Sumitomo Riko Company Limited	2.52%	$66.01	23.54%
600406.SS	NARI Technology Co., Ltd.	2.52%	$0.57	56.63%
600909.SS	Huaan Securities Co., Ltd.	2.52%	$0.17	38.30%
603811.SS	Zhejiang Cheng Yi Pharmaceutical Co., Ltd.	2.52%	$0.26	37.15%
BESALCO.SN	Besalco S.A.	2.52%	$30.59	34.76%
000019.SZ	Shenzhen Cereals Holdings Co., Ltd.	2.51%	$0.17	62.11%
094820.KQ	Iljin Power Co., Ltd.	2.51%	$320.01	48.44%
0QVR.L	Scandi Standard AB (publ)	2.51%	$2.49	52.58%
4041.T	Nippon Soda Co., Ltd.	2.51%	$90.77	32.02%
600056.SS	China Meheco Group Co., Ltd.	2.51%	$0.26	71.36%
605169.SS	Xinjiang Hongtong Natural Gas Co., Ltd.	2.51%	$0.33	91.06%
6691.TW	Yankey Engineering Co., Ltd.	2.51%	$13.92	62.80%
7483.T	Doshisha Co.,Ltd.	2.51%	$82.93	37.87%
GPSC-R.BK	Global Power Synergy Public Company Limited	2.51%	$0.90	51.48%
HOVE.CO	Hove A/S	2.51%	$0.14	34.71%
NOLA-B.ST	Nolato AB (publ)	2.51%	$1.50	51.20%
0QNH.L	Huber+Suhner AG	2.50%	$3.61	49.61%
100840.KS	SNT Energy Co., Ltd.	2.50%	$899.87	27.57%
138490.KS	Kolon Plastics, Inc.	2.50%	$200.40	17.45%
2612.T	Kadoya Sesame Mills Incorporated	2.50%	$99.85	34.73%
603112.SS	Shanxi Huaxiang Group Co., Ltd.	2.50%	$0.43	43.19%
603766.SS	Loncin Motor Co., Ltd.	2.50%	$0.40	45.87%
ISCTR.IS	Türkiye Is Bankasi A.S.	2.50%	$0.36	16.38%
002539.SZ	Chengdu Wintrue Holding Co., Ltd.	2.49%	$0.29	41.75%
2542.TW	Highwealth Construction Corp.	2.49%	$0.98	39.34%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

Itaúsa S.A. (ITSA3.SA)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener