DDM Analysis: EGIE3.SA

Valuation Snapshot

Stable Growth	$74.10 - $172.88	$108.75
Multi-Stage	$175.34 - $193.02	$184.01
Blended Fair Value	$146.38
Current Price	$40.70
Upside	259.65%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-12.89%	0.48%	1.39	2.92	2.80	3.42	1.52	2.77	2.44	1.03	1.43	0.86
YoY Growth	-	-	-52.34%	4.09%	-18.14%	125.04%	-45.11%	13.61%	137.29%	-27.95%	65.26%	-34.86%
Dividend Yield	-	-	3.60%	7.38%	6.93%	7.79%	3.53%	6.97%	5.44%	3.07%	4.10%	2.22%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,034.30
(-) Cash Dividends Paid (M)	1,204.85
(=) Cash Retained (M)	1,829.46

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	606.86	379.29	227.57
Cash Retained (M)	1,829.46	1,829.46	1,829.46
(-) Cash Required (M)	-606.86	-379.29	-227.57
(=) Excess Retained (M)	1,222.60	1,450.17	1,601.89
(/) Shares Outstanding (M)	815.93	815.93	815.93
(=) Excess Retained per Share	1.50	1.78	1.96
LTM Dividend per Share	1.48	1.48	1.48
(+) Excess Retained per Share	1.50	1.78	1.96
(=) Adjusted Dividend	2.98	3.25	3.44
WACC / Discount Rate	4.78%	4.78%	4.78%
Growth Rate	0.73%	1.73%	2.73%
Fair Value	$74.10	$108.75	$172.88
Upside / Downside	82.07%	167.19%	324.77%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,034.30	3,086.84	3,140.28	3,194.65	3,249.96	3,306.23	3,405.42
Payout Ratio	39.71%	49.77%	59.82%	69.88%	79.94%	90.00%	92.50%
Projected Dividends (M)	1,204.85	1,536.20	1,878.66	2,232.52	2,598.07	2,975.61	3,150.01

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	4.78%	4.78%	4.78%
Growth Rate	0.73%	1.73%	2.73%
Year 1 PV (M)	1,451.77	1,466.18	1,480.59
Year 2 PV (M)	1,677.83	1,711.31	1,745.12
Year 3 PV (M)	1,884.28	1,940.96	1,998.76
Year 4 PV (M)	2,072.30	2,155.82	2,241.84
Year 5 PV (M)	2,242.99	2,356.56	2,474.68
PV of Terminal Value (M)	133,737.24	140,508.67	147,551.64
Equity Value (M)	143,066.41	150,139.49	157,492.64
Shares Outstanding (M)	815.93	815.93	815.93
Fair Value	$175.34	$184.01	$193.02
Upside / Downside	330.82%	352.11%	374.26%

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

Engie Brasil Energia S.A. (EGIE3.SA)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener