DDM Analysis: PARAUCO.SN

Valuation Snapshot

Stable Growth	$9,775.24 - $29,467.90	$27,615.74
Multi-Stage	$4,022.18 - $4,400.35	$4,207.80
Blended Fair Value	$15,911.77
Current Price	$2,434.00
Upside	553.73%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	9.32%	9.53%	69.18	57.50	37.42	6.88	26.21	44.31	38.37	35.09	32.34	27.13
YoY Growth	-	-	20.32%	53.67%	443.96%	-73.76%	-40.85%	15.50%	9.34%	8.51%	19.20%	-2.54%
Dividend Yield	-	-	3.66%	4.05%	3.31%	0.83%	1.87%	3.69%	2.10%	1.93%	1.85%	2.21%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	134,202.62
(-) Cash Dividends Paid (M)	56,811.95
(=) Cash Retained (M)	77,390.67

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	26,840.52	16,775.33	10,065.20
Cash Retained (M)	77,390.67	77,390.67	77,390.67
(-) Cash Required (M)	-26,840.52	-16,775.33	-10,065.20
(=) Excess Retained (M)	50,550.14	60,615.34	67,325.47
(/) Shares Outstanding (M)	905.72	905.72	905.72
(=) Excess Retained per Share	55.81	66.93	74.33
LTM Dividend per Share	62.73	62.73	62.73
(+) Excess Retained per Share	55.81	66.93	74.33
(=) Adjusted Dividend	118.54	129.65	137.06
WACC / Discount Rate	6.78%	6.78%	6.78%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$9,775.24	$27,615.74	$29,467.90
Upside / Downside	301.61%	1,034.58%	1,110.68%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	134,202.62	142,925.79	152,215.97	162,110.00	172,647.15	183,869.22	189,385.30
Payout Ratio	42.33%	51.87%	61.40%	70.93%	80.47%	90.00%	92.50%
Projected Dividends (M)	56,811.95	74,130.43	93,460.27	114,989.79	138,923.28	165,482.30	175,181.40

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.78%	6.78%	6.78%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	68,772.08	69,423.94	70,075.81
Year 2 PV (M)	80,437.45	81,969.56	83,516.12
Year 3 PV (M)	91,813.43	94,449.06	97,134.66
Year 4 PV (M)	102,905.27	106,862.71	110,933.22
Year 5 PV (M)	113,718.14	119,210.77	124,913.61
PV of Terminal Value (M)	3,185,303.78	3,339,155.14	3,498,894.76
Equity Value (M)	3,642,950.15	3,811,071.20	3,985,468.19
Shares Outstanding (M)	905.72	905.72	905.72
Fair Value	$4,022.18	$4,207.80	$4,400.35
Upside / Downside	65.25%	72.88%	80.79%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 85 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
0258.HK	Tomson Group Limited	1.44%	$0.03	7.69%
055490.KS	Tapex Co., Ltd.	1.44%	$199.78	51.52%
2756.TWO	Lian Fa International Dining Business Corp.	1.44%	$1.18	40.55%
300130.SZ	XGD Inc.	1.44%	$0.40	65.84%
300194.SZ	Fuan Pharmaceutical (Group) Co., Ltd.	1.44%	$0.06	52.37%
301058.SZ	COFCO Technology & Industry Co., Ltd.	1.44%	$0.16	34.15%
3393.HK	Wasion Holdings Limited	1.44%	$0.26	17.68%
5536.TWO	Acter Group Corporation Limited	1.44%	$10.99	47.44%
600809.SS	Shanxi Xinghuacun Fen Wine Factory Co.,Ltd.	1.44%	$2.47	24.55%
6485.T	Maezawa Kyuso Industries Co.,Ltd.	1.44%	$22.77	15.91%
6506.T	YASKAWA Electric Corporation	1.44%	$68.32	30.92%
688092.SS	Hangzhou IECHO Science & Technology Co., Ltd.	1.44%	$0.36	55.35%
ISS.CO	ISS A/S	1.44%	$3.10	19.54%
003027.SZ	Tongxing Environmental Protection Technology Co.,Ltd	1.43%	$0.32	50.08%
0W19.L	Datagroup Se	1.43%	$1.00	34.00%
0YG7.L	Beijer Alma AB (publ)	1.43%	$4.12	46.18%
2427.T	OUTSOURCING Inc.	1.43%	$24.98	56.59%
300409.SZ	Guangdong Dowstone Technology Co., Ltd.	1.43%	$0.32	58.17%
600362.SS	Jiangxi Copper Company Limited	1.43%	$0.79	33.95%
600409.SS	Tangshan Sanyou Chemical Industries Co.,Ltd	1.43%	$0.09	81.03%
601858.SS	China Science Publishing & Media Ltd.	1.43%	$0.26	39.12%
603283.SS	Suzhou Secote Precision Electronic Co.,LTD	1.43%	$0.62	25.98%
603757.SS	Zhejiang Dayuan Pumps Industry Co., Ltd	1.43%	$0.63	58.53%
6479.T	MinebeaMitsumi Inc.	1.43%	$45.06	29.19%
7012.T	Kawasaki Heavy Industries, Ltd.	1.43%	$148.51	32.29%
9630.SR	Ratio Speciality Company for Trading	1.43%	$0.10	14.11%
G	Genpact Limited	1.43%	$0.66	20.93%
GIL	Gildan Activewear Inc.	1.43%	$0.90	28.59%
MRU.TO	Metro Inc.	1.43%	$1.42	30.52%
SIMINN.IC	Síminn hf.	1.43%	$0.21	33.47%
002568.SZ	Shanghai Bairun Investment Holding Group Co., Ltd.	1.42%	$0.31	46.41%
2270.HK	Desun Real Estate Investment Services Group Co., Ltd.	1.42%	$0.06	41.57%
300294.SZ	China Resources Boya Bio-pharmaceutical Group Co., Ltd.	1.42%	$0.32	49.45%
300433.SZ	Lens Technology Co., Ltd.	1.42%	$0.43	54.16%
300906.SZ	Jiangxi Everbright Measurement And Control Technology Co.,Ltd.	1.42%	$0.50	58.74%
301588.SZ	Newtechwood Corp	1.42%	$0.26	67.53%
4684.T	OBIC Co.,Ltd.	1.42%	$70.00	44.07%
600023.SS	Zhejiang Zheneng Electric Power Co., Ltd.	1.42%	$0.07	12.91%
600268.SS	Guodian Nanjing Automation Co., Ltd.	1.42%	$0.15	33.78%
605089.SS	Suzhou Weizhixiang Food Co., Ltd.	1.42%	$0.36	67.75%
688677.SS	Qingdao NovelBeam Technology Co.,Ltd.	1.42%	$0.61	52.58%
7456.T	MATSUDA SANGYO Co., Ltd.	1.42%	$75.07	17.79%
DNR.MI	Industrie De Nora S.p.A.	1.42%	$0.10	22.74%
000039.SZ	China International Marine Containers (Group) Co., Ltd.	1.41%	$0.14	31.30%
000778.SZ	Xinxing Ductile Iron Pipes Co., Ltd.	1.41%	$0.06	60.76%
002434.SZ	Zhejiang Wanliyang Co., Ltd.	1.41%	$0.13	54.38%
0354.HK	Chinasoft International Limited	1.41%	$0.07	16.05%
300298.SZ	Sinocare Inc.	1.41%	$0.24	47.22%
600063.SS	Anhui Wanwei Updated High-Tech Material Industry Co.,Ltd	1.41%	$0.08	31.80%
603058.SS	GuiZhou YongJi Printing CO.,LTD	1.41%	$0.13	42.37%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Parque Arauco S.A. (PARAUCO.SN)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener