DDM Analysis: ELET5.SA

Valuation Snapshot

Stable Growth	$33.17 - $54.39	$42.63
Multi-Stage	$37.41 - $40.81	$39.08
Blended Fair Value	$40.85
Current Price	$82.50
Upside	-50.48%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	2.02%	4.84%	0.57	0.37	0.64	1.62	1.12	0.51	0.03	0.17	0.00	0.01
YoY Growth	-	-	51.34%	-42.00%	-60.24%	44.48%	119.24%	1,734.36%	-83.09%	6,487.84%	-74.89%	-97.17%
Dividend Yield	-	-	0.75%	0.38%	0.99%	2.51%	1.56%	1.25%	0.06%	0.85%	0.01%	0.08%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	6,632.28
(-) Cash Dividends Paid (M)	4,243.72
(=) Cash Retained (M)	2,388.56

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,326.46	829.03	497.42
Cash Retained (M)	2,388.56	2,388.56	2,388.56
(-) Cash Required (M)	-1,326.46	-829.03	-497.42
(=) Excess Retained (M)	1,062.10	1,559.52	1,891.14
(/) Shares Outstanding (M)	2,311.51	2,311.51	2,311.51
(=) Excess Retained per Share	0.46	0.67	0.82
LTM Dividend per Share	1.84	1.84	1.84
(+) Excess Retained per Share	0.46	0.67	0.82
(=) Adjusted Dividend	2.30	2.51	2.65
WACC / Discount Rate	9.96%	9.96%	9.96%
Growth Rate	2.84%	3.84%	4.84%
Fair Value	$33.17	$42.63	$54.39
Upside / Downside	-59.79%	-48.33%	-34.07%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	6,632.28	6,887.18	7,151.87	7,426.74	7,712.17	8,008.57	8,248.83
Payout Ratio	63.99%	69.19%	74.39%	79.59%	84.80%	90.00%	92.50%
Projected Dividends (M)	4,243.72	4,765.15	5,320.39	5,911.27	6,539.70	7,207.72	7,630.17

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.96%	9.96%	9.96%
Growth Rate	2.84%	3.84%	4.84%
Year 1 PV (M)	4,291.82	4,333.56	4,375.29
Year 2 PV (M)	4,315.93	4,400.27	4,485.42
Year 3 PV (M)	4,318.94	4,446.15	4,575.84
Year 4 PV (M)	4,303.48	4,473.32	4,648.13
Year 5 PV (M)	4,271.94	4,483.71	4,703.79
PV of Terminal Value (M)	64,982.07	68,203.38	71,551.20
Equity Value (M)	86,484.17	90,340.38	94,339.67
Shares Outstanding (M)	2,311.51	2,311.51	2,311.51
Fair Value	$37.41	$39.08	$40.81
Upside / Downside	-54.65%	-52.63%	-50.53%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 69 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
SIE.DE	Siemens AG	2.14%	$5.16	41.34%
TBIG.JK	PT Tower Bersama Infrastructure Tbk	2.14%	$55.65	85.41%
VNX.DE	NXP Semiconductors N.V.	2.14%	$4.05	49.93%
010100.KS	Korea Movenex Co., Ltd.	2.13%	$99.68	9.18%
300154.SZ	Shenzhen Riland Industry Group Co., Ltd	2.13%	$0.21	90.73%
600848.SS	Shanghai Lingang Holdings Co.,Ltd.	2.13%	$0.25	39.80%
7259.T	Aisin Corporation	2.13%	$62.39	27.27%
ALBRK.IS	Albaraka Türk Katilim Bankasi A.S.	2.13%	$0.17	3.51%
BUR	Burford Capital Limited	2.13%	$0.19	47.60%
ECSC.L	ECSC Group plc	2.13%	$1.12	22.10%
PR9.BK	Praram 9 Hospital Public Company Limited	2.13%	$0.40	38.51%
000630.SZ	Tongling Nonferrous Metals Group Co.,Ltd.	2.12%	$0.13	92.15%
000878.SZ	Yunnan Copper Co., Ltd.	2.12%	$0.44	67.43%
002223.SZ	Jiangsu Yuyue Medical Equipment & Supply Co., Ltd.	2.12%	$0.81	46.42%
002731.SZ	Shenyang Cuihua Gold and Silver Jewelry Co., Ltd.	2.12%	$0.27	24.86%
0RKK.L	Volati AB	2.12%	$2.20	57.57%
0RVK.L	Befesa S.A.	2.12%	$0.74	64.88%
163560.KS	DRB Industrial Co., Ltd.	2.12%	$146.78	36.08%
2641.TWO	Franbo Lines Corp.	2.12%	$0.43	25.10%
443060.KS	Hdhms	2.12%	$4,099.93	69.50%
605500.SS	Forest Packaging Group Co.,Ltd.	2.12%	$0.19	89.23%
6455.T	Morita Holdings Corporation	2.12%	$58.45	24.57%
CCOLA.IS	Coca-Cola Içecek Anonim Sirketi	2.12%	$1.26	25.02%
MTWI.JK	PT Malacca Trust Wuwungan Insurance Tbk	2.12%	$7.84	25.68%
PNDX-B.ST	Pandox AB (publ)	2.12%	$4.25	40.78%
000860.KS	Kangnam Jevisco Co., Ltd	2.11%	$292.39	59.03%
002440.SZ	Zhejiang Runtu Co., Ltd.	2.11%	$0.16	60.72%
002973.SZ	Qiaoyin City Management Co.,Ltd.	2.11%	$0.29	59.79%
0400.HK	Ingdan, Inc.	2.11%	$0.06	22.33%
0Z4I.L	Sunny Optical Technology (Group) Company Limited	2.11%	$0.71	15.45%
200771.SZ	Hangzhou Steam Turbine Co., Ltd.	2.11%	$0.28	59.18%
285130.KS	SK Chemicals Co.,Ltd	2.11%	$1,396.25	31.71%
688558.SS	Nantong Guosheng Intelligence Technology Group Co., Ltd.	2.11%	$0.61	53.65%
NRDF.CO	Nordfyns Bank A/S	2.11%	$13.08	94.24%
001880.KS	DL Construction Co., Ltd.	2.10%	$300.93	16.73%
002967.SZ	GRG Metrology & Test Group Co. Ltd. Class A	2.10%	$0.46	62.67%
023350.KS	Korea Engineering Consultants Corp.	2.10%	$100.00	16.54%
1423.TW	Reward Wool Industry Corporation	2.10%	$0.79	18.73%
2811.T	Kagome Co., Ltd.	2.10%	$56.56	39.32%
601456.SS	Guolian Minsheng Securities Co., Ltd.	2.10%	$0.21	68.71%
U10.SI	UOB-Kay Hian Holdings Limited	2.10%	$0.05	24.07%
UNBL.PA	Unibel S.A.	2.10%	$24.73	34.10%
3979.T	Uluru.Co.,Ltd.	2.09%	$8.71	36.14%
600309.SS	Wanhua Chemical Group Co., Ltd.	2.09%	$1.60	45.09%
7714.TWO	Uniforce Technology Corp.	2.09%	$3.83	69.36%
ALIG.ST	Alimak Group AB (publ)	2.09%	$2.98	45.61%
002226.SZ	Anhui Jiangnan Chemical Industry Co., Ltd.	2.08%	$0.12	39.66%
002706.SZ	Shanghai Liangxin Electrical Co.,LTD.	2.08%	$0.22	79.51%
002763.SZ	Shenzhen Huijie Group Co., Ltd.	2.08%	$0.15	78.60%
4016.SR	Middle East Pharmaceutical Industries Company	2.08%	$2.35	48.29%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Centrais Elétricas Brasileiras S.A. - Eletrobrás (ELET5.SA)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener