DDM Analysis: AGUAS-A.SN

Valuation Snapshot

Stable Growth	$221.62 - $363.08	$284.70
Multi-Stage	$697.61 - $768.79	$732.49
Blended Fair Value	$508.60
Current Price	$340.00
Upside	49.59%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	-6.65%	0.00%	14.73	14.81	12.45	17.68	17.36	20.77	23.43	23.12	22.01	0.00
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

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	24,720.08	15,450.05	9,270.03
Cash Retained (M)	36,575.05	36,575.05	36,575.05
(-) Cash Required (M)	-24,720.08	-15,450.05	-9,270.03
(=) Excess Retained (M)	11,854.97	21,125.00	27,305.02
(/) Shares Outstanding (M)	6,118.01	6,118.01	6,118.01
(=) Excess Retained per Share	1.94	3.45	4.46
LTM Dividend per Share	14.22	14.22	14.22
(+) Excess Retained per Share	1.94	3.45	4.46
(=) Adjusted Dividend	16.16	17.68	18.69
WACC / Discount Rate	5.15%	5.15%	5.15%
Growth Rate	-2.00%	-1.00%	0.00%
Fair Value	$221.62	$284.70	$363.08
Upside / Downside	-34.82%	-16.26%	6.79%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	123,600.39	122,364.39	121,140.75	119,929.34	118,730.05	117,542.74	121,069.03
Payout Ratio	70.41%	74.33%	78.25%	82.16%	86.08%	90.00%	92.50%
Projected Dividends (M)	87,025.34	90,949.66	94,786.79	98,538.08	102,204.87	105,788.47	111,988.85

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.15%	5.15%	5.15%
Growth Rate	-2.00%	-1.00%	0.00%
Year 1 PV (M)	85,623.94	86,497.65	87,371.36
Year 2 PV (M)	84,010.98	85,734.23	87,474.99
Year 3 PV (M)	82,221.70	84,764.46	87,359.11
Year 4 PV (M)	80,287.51	83,615.06	87,044.98
Year 5 PV (M)	78,236.40	82,310.35	86,552.27
PV of Terminal Value (M)	3,857,612.10	4,058,486.91	4,267,643.93
Equity Value (M)	4,267,992.62	4,481,408.66	4,703,446.63
Shares Outstanding (M)	6,118.01	6,118.01	6,118.01
Fair Value	$697.61	$732.49	$768.79
Upside / Downside	105.18%	115.44%	126.11%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 63 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
112610.KS	CS Wind Corporation	2.43%	$982.89	21.73%
300452.SZ	Anhui Sunhere Pharmaceutical Excipients Co.,Ltd.	2.43%	$0.33	58.46%
603599.SS	Anhui Guangxin Agrochemical Co., Ltd.	2.43%	$0.28	35.02%
605286.SS	Jiangsu Tongli Risheng Machinery Co., Ltd.	2.43%	$0.99	75.51%
9569.SR	Almuneef Company for Trade, Industry, Agriculture and Contracting	2.43%	$0.20	19.26%
ALV	Autoliv, Inc.	2.43%	$2.97	30.32%
KEPEN.AT	Flour Mills Kepenos S.A.	2.43%	$0.05	39.82%
MSAB-B.ST	Micro Systemation AB (publ)	2.43%	$1.50	65.33%
NEOE3.SA	Neoenergia S.A.	2.43%	$0.77	21.26%
OV8.SI	Sheng Siong Group Ltd	2.43%	$0.06	66.54%
VIL.PA	VIEL & Cie, S.A.	2.43%	$0.40	12.44%
002236.SZ	Zhejiang Dahua Technology Co., Ltd.	2.42%	$0.46	38.43%
006730.KQ	Seobu T&D Co., Ltd.	2.42%	$309.73	27.66%
071050.KS	Korea Investment Holdings Co., Ltd.	2.42%	$3,984.93	13.09%
0DQK.L	Beter Bed Holding N.V.	2.42%	$0.15	53.98%
2409.TW	AUO Corporation	2.42%	$0.31	41.22%
300453.SZ	Jiangxi Sanxin Medtec Co.,Ltd.	2.42%	$0.21	45.08%
600064.SS	Nanjing Gaoke Company Limited	2.42%	$0.21	15.60%
601236.SS	Hongta Securities Co., Ltd.	2.42%	$0.20	95.69%
9550.SR	Sure Global Tech Company	2.42%	$1.52	28.67%
9562.SR	Foods Gate Trading Co.	2.42%	$0.67	13.40%
AEONTS-R.BK	AEON Thana Sinsap (Thailand) Public Company Limited	2.42%	$2.60	21.04%
NMAN.ST	Nederman Holding AB (publ)	2.42%	$4.00	47.45%
SALIK.AE	Salik Company P.J.S.C.	2.42%	$0.16	83.74%
SKMO.ST	Skåne-möllan AB (publ)	2.42%	$1.40	96.86%
001130.KS	Daehan Flour Mills Co.,Ltd	2.41%	$3,470.92	10.83%
080160.KQ	Modetour Network Inc.	2.41%	$249.37	24.80%
0U96.L	Everest Re Group, Ltd.	2.41%	$8.07	61.23%
3591.T	Wacoal Holdings Corp.	2.41%	$106.27	49.77%
601966.SS	Shandong Linglong Tyre Co.,Ltd.	2.41%	$0.35	42.43%
7951.T	Yamaha Corporation	2.41%	$26.35	66.95%
BORG.ST	Björn Borg AB (publ)	2.41%	$1.50	43.49%
EIOF.OL	Eidesvik Offshore ASA	2.41%	$0.30	28.32%
ETTE.HE	Etteplan Oyj	2.41%	$0.23	71.21%
ZZ-B.ST	Zinzino AB (publ)	2.41%	$3.76	58.64%
002968.SZ	New Dazheng Property Group Co., Ltd.	2.40%	$0.29	59.28%
0NZN.L	Robertet S.A.	2.40%	$21.10	23.60%
4015.SR	Jamjoom Pharmaceuticals Factory Company	2.40%	$3.46	54.14%
7703.TWO	Rayzher	2.40%	$5.49	59.71%
BBL.AX	Brisbane Broncos Limited	2.40%	$0.04	25.15%
002158.SZ	Shanghai Hanbell Precise Machinery Co., Ltd.	2.39%	$0.60	60.14%
004690.KS	Samchully Co.,Ltd	2.39%	$3,000.02	10.30%
0GVS.L	Catena AB (publ)	2.39%	$8.76	32.84%
300577.SZ	Anhui Korrun Co., Ltd.	2.39%	$0.51	36.22%
3044.TW	Tripod Technology Corporation	2.39%	$7.48	42.14%
603080.SS	Xinjiang Torch Gas Co., Ltd	2.39%	$0.57	43.55%
6780.TWO	Study King Co., Ltd.	2.39%	$0.80	89.60%
6804.T	Hosiden Corporation	2.39%	$59.44	25.81%
KBLM.JK	PT Kabelindo Murni Tbk	2.39%	$8.08	12.05%
SCANFL.HE	Scanfil Oyj	2.39%	$0.24	42.33%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

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

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener