DDM Analysis: CCU.SN

Valuation Snapshot

Stable Growth	$7,246.85 - $16,196.74	$10,479.33
Multi-Stage	$6,834.83 - $7,466.18	$7,144.73
Blended Fair Value	$8,812.03
Current Price	$6,050.50
Upside	45.64%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-17.81%	2.28%	221.37	177.49	428.47	741.91	276.41	590.08	202.50	203.32	188.96	179.02
YoY Growth	-	-	24.72%	-58.58%	-42.25%	168.40%	-53.16%	191.39%	-0.40%	7.60%	5.55%	1.27%
Dividend Yield	-	-	3.07%	3.04%	7.00%	12.60%	4.38%	10.05%	2.08%	2.31%	2.27%	2.37%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	136,209.20
(-) Cash Dividends Paid (M)	88,216.00
(=) Cash Retained (M)	47,993.20

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	27,241.84	17,026.15	10,215.69
Cash Retained (M)	47,993.20	47,993.20	47,993.20
(-) Cash Required (M)	-27,241.84	-17,026.15	-10,215.69
(=) Excess Retained (M)	20,751.36	30,967.05	37,777.51
(/) Shares Outstanding (M)	369.50	369.50	369.50
(=) Excess Retained per Share	56.16	83.81	102.24
LTM Dividend per Share	238.74	238.74	238.74
(+) Excess Retained per Share	56.16	83.81	102.24
(=) Adjusted Dividend	294.90	322.55	340.98
WACC / Discount Rate	8.20%	8.20%	8.20%
Growth Rate	3.97%	4.97%	5.97%
Fair Value	$7,246.85	$10,479.33	$16,196.74
Upside / Downside	19.77%	73.20%	167.69%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	136,209.20	142,977.80	150,082.75	157,540.77	165,369.40	173,587.05	178,794.66
Payout Ratio	64.77%	69.81%	74.86%	79.91%	84.95%	90.00%	92.50%
Projected Dividends (M)	88,216.00	99,815.75	112,350.52	125,884.58	140,486.29	156,228.34	165,385.06

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.20%	8.20%	8.20%
Growth Rate	3.97%	4.97%	5.97%
Year 1 PV (M)	91,372.16	92,251.00	93,129.84
Year 2 PV (M)	94,146.62	95,966.38	97,803.55
Year 3 PV (M)	96,564.39	99,377.61	102,244.95
Year 4 PV (M)	98,649.13	102,499.55	106,461.61
Year 5 PV (M)	100,423.18	105,346.44	110,460.93
PV of Terminal Value (M)	2,044,333.91	2,144,557.74	2,248,674.38
Equity Value (M)	2,525,489.39	2,639,998.73	2,758,775.26
Shares Outstanding (M)	369.50	369.50	369.50
Fair Value	$6,834.83	$7,144.73	$7,466.18
Upside / Downside	12.96%	18.08%	23.40%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 80 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
301151.SZ	Shanghai Karon Eco-Valve Manufacturing Co., Ltd.	1.64%	$0.31	64.22%
4912.T	Lion Corporation	1.64%	$27.13	35.97%
5328.TWO	Hua Jung Components Co.,Ltd.	1.64%	$0.35	73.35%
600256.SS	Guanghui Energy Co., Ltd.	1.64%	$0.08	26.14%
605365.SS	Leedarson IoT Technology Inc.	1.64%	$0.44	81.91%
6244.TWO	Motech Industries Inc.	1.64%	$0.34	98.50%
6367.T	Daikin Industries,Ltd.	1.64%	$330.12	35.31%
6383.T	Daifuku Co., Ltd.	1.64%	$80.66	36.37%
6454.T	Max Co., Ltd.	1.64%	$113.15	45.27%
LSS.PA	Lectra S.A.	1.64%	$0.41	50.95%
MEVA.AT	Mevaco S.A.	1.64%	$0.15	13.50%
MOVI3.SA	Movida Participações S.A.	1.64%	$0.16	19.79%
SRSOLTD.BO	Silicon Rental Solutions Ltd.	1.64%	$1.90	9.23%
002266.SZ	Zhefu Holding Group Co., Ltd.	1.63%	$0.07	37.41%
0GDU.L	Paradox Interactive AB (publ)	1.63%	$5.00	82.82%
300121.SZ	Shandong Yanggu Huatai Chemical Co., Ltd.	1.63%	$0.21	53.84%
603013.SS	YAPP Automotive Systems Co., Ltd.	1.63%	$0.40	37.85%
603081.SS	Zhejiang Dafeng Industry Co., Ltd	1.63%	$0.23	92.61%
603194.SS	Zhejiang E-P Equipment Co Ltd	1.63%	$0.64	29.27%
603221.SS	Elegant Home-Tech Co., Ltd.	1.63%	$0.21	78.59%
BEI.DE	Beiersdorf AG	1.63%	$1.52	25.19%
CLD.WA	Cloud Technologies S.A.	1.63%	$1.14	92.28%
IVS.MI	IVS Group S.A.	1.63%	$0.12	62.72%
LDO.MI	Leonardo S.p.A.	1.63%	$0.84	33.82%
MEOH	Methanex Corporation	1.63%	$0.67	24.08%
PARKIN.AE	Parkin Company PJSC	1.63%	$0.09	49.98%
051900.KS	LG H&H Co., Ltd.	1.62%	$4,377.83	70.74%
0F4O.L	Lotus Bakeries N.V.	1.62%	$133.75	36.00%
300206.SZ	Edan Instruments, Inc.	1.62%	$0.21	48.61%
5393.T	Nichias Corporation	1.62%	$110.01	23.11%
603385.SS	Huida Sanitary Ware Co., Ltd.	1.62%	$0.11	69.37%
605050.SS	Friend Co.,Ltd.	1.62%	$0.22	30.01%
7378.T	ASIRO Inc.	1.62%	$23.93	20.21%
BPAC11.SA	Banco BTG Pactual S.A.	1.62%	$0.84	27.38%
GRMN	Garmin Ltd.	1.62%	$3.28	40.42%
RUBFILA.BO	Rubfila International Limited	1.62%	$1.20	22.45%
VALO.BA	Banco de Valores S.A.	1.62%	$8.91	22.52%
WAS.WA	Wasko S.A.	1.62%	$0.03	19.20%
002152.SZ	GRG Banking Equipment Co., Ltd.	1.61%	$0.22	65.18%
002457.SZ	Ningxia Qinglong Pipes Industry Group Co., Ltd.	1.61%	$0.18	28.21%
002913.SZ	Aoshikang Technology Co., Ltd.	1.61%	$0.69	60.58%
007570.KS	Ilyang Pharmaceutical Co.,Ltd	1.61%	$210.74	33.61%
066570.KS	LG Electronics Inc.	1.61%	$1,472.83	36.12%
603181.SS	Zhejiang Huangma Technology Co.,Ltd	1.61%	$0.23	29.53%
603416.SS	WuXi Xinje Electric Co.,Ltd.	1.61%	$0.89	59.24%
ABB.AX	Aussie Broadband Limited	1.61%	$0.08	39.83%
H22.SI	Hong Leong Asia Ltd.	1.61%	$0.04	31.75%
MATAS.CO	Matas A/S	1.61%	$2.00	26.57%
SRSN.JK	PT Indo Acidatama Tbk	1.61%	$1.00	12.49%
000050.KS	Kyungbangco.Ltd	1.60%	$149.61	11.55%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Compañía Cervecerías Unidas S.A. (CCU.SN)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener