DDM Analysis: CONCHATORO.SN

Valuation Snapshot

Stable Growth	$2,753.26 - $8,820.48	$4,445.56
Multi-Stage	$2,993.53 - $3,283.02	$3,135.55
Blended Fair Value	$3,790.56
Current Price	$1,054.00
Upside	259.64%
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	$2,753.26	$4,445.56	$8,820.48
Upside / Downside	161.22%	321.78%	736.86%

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)	38,599.87	38,974.29	39,348.70
Year 2 PV (M)	44,621.31	45,491.16	46,369.41
Year 3 PV (M)	50,249.92	51,726.41	53,231.55
Year 4 PV (M)	55,503.74	57,688.81	59,937.77
Year 5 PV (M)	60,400.10	63,386.87	66,490.65
PV of Terminal Value (M)	1,962,909.29	2,059,974.82	2,160,842.83
Equity Value (M)	2,212,284.22	2,317,242.36	2,426,220.91
Shares Outstanding (M)	739.02	739.02	739.02
Fair Value	$2,993.53	$3,135.55	$3,283.02
Upside / Downside	184.02%	197.49%	211.48%

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

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