DDM Analysis: RDOR3.SA

Valuation Snapshot

Stable Growth	$44.54 - $110.56	$66.70
Multi-Stage	$31.62 - $34.51	$33.04
Blended Fair Value	$49.87
Current Price	$42.08
Upside	18.52%
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	155.01%	19.73%	0.62	0.38	0.32	1.39	0.01	0.01	0.57	0.44	0.06	0.00
YoY Growth	-	-	62.64%	21.94%	-77.33%	9,406.35%	152.27%	-98.99%	29.60%	679.63%	1,335.40%	-96.18%
Dividend Yield	-	-	2.22%	1.56%	1.55%	2.95%	0.02%	0.01%	0.99%	0.77%	0.10%	0.01%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	4,441.00
(-) Cash Dividends Paid (M)	1,694.28
(=) Cash Retained (M)	2,746.72

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	888.20	555.12	333.07
Cash Retained (M)	2,746.72	2,746.72	2,746.72
(-) Cash Required (M)	-888.20	-555.12	-333.07
(=) Excess Retained (M)	1,858.52	2,191.59	2,413.64
(/) Shares Outstanding (M)	2,210.06	2,210.06	2,210.06
(=) Excess Retained per Share	0.84	0.99	1.09
LTM Dividend per Share	0.77	0.77	0.77
(+) Excess Retained per Share	0.84	0.99	1.09
(=) Adjusted Dividend	1.61	1.76	1.86
WACC / Discount Rate	9.31%	9.31%	9.31%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$44.54	$66.70	$110.56
Upside / Downside	5.86%	58.51%	162.73%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	4,441.00	4,729.66	5,037.09	5,364.50	5,713.20	6,084.55	6,267.09
Payout Ratio	38.15%	48.52%	58.89%	69.26%	79.63%	90.00%	92.50%
Projected Dividends (M)	1,694.28	2,294.87	2,966.37	3,715.47	4,549.43	5,476.10	5,797.06

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.31%	9.31%	9.31%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	2,079.75	2,099.46	2,119.17
Year 2 PV (M)	2,436.31	2,482.71	2,529.56
Year 3 PV (M)	2,765.50	2,844.89	2,925.78
Year 4 PV (M)	3,068.81	3,186.83	3,308.22
Year 5 PV (M)	3,347.64	3,509.33	3,677.21
PV of Terminal Value (M)	56,185.76	58,899.55	61,717.21
Equity Value (M)	69,883.77	73,022.78	76,277.15
Shares Outstanding (M)	2,210.06	2,210.06	2,210.06
Fair Value	$31.62	$33.04	$34.51
Upside / Downside	-24.86%	-21.48%	-17.98%

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

Rede D'Or São Luiz S.A. (RDOR3.SA)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener