DDM Analysis: ENGI11.SA

Valuation Snapshot

Stable Growth	$122.64 - $287.09	$269.05
Multi-Stage	$43.49 - $47.54	$45.48
Blended Fair Value	$157.26
Current Price	$50.86
Upside	209.21%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	28.54%	22.15%	0.70	0.55	0.69	0.39	0.13	0.20	0.13	0.09	0.05	0.12
YoY Growth	-	-	27.03%	-20.56%	77.02%	194.87%	-33.38%	57.81%	41.72%	64.43%	-54.50%	25.93%
Dividend Yield	-	-	1.75%	1.16%	1.72%	0.80%	0.29%	0.53%	0.31%	0.26%	0.24%	0.85%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,300.49
(-) Cash Dividends Paid (M)	2,515.14
(=) Cash Retained (M)	785.35

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	660.10	412.56	247.54
Cash Retained (M)	785.35	785.35	785.35
(-) Cash Required (M)	-660.10	-412.56	-247.54
(=) Excess Retained (M)	125.25	372.79	537.81
(/) Shares Outstanding (M)	2,286.34	2,286.34	2,286.34
(=) Excess Retained per Share	0.05	0.16	0.24
LTM Dividend per Share	1.10	1.10	1.10
(+) Excess Retained per Share	0.05	0.16	0.24
(=) Adjusted Dividend	1.15	1.26	1.34
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$122.64	$269.05	$287.09
Upside / Downside	141.13%	428.99%	464.47%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,300.49	3,515.02	3,743.50	3,986.82	4,245.97	4,521.96	4,657.61
Payout Ratio	76.21%	78.96%	81.72%	84.48%	87.24%	90.00%	92.50%
Projected Dividends (M)	2,515.14	2,775.60	3,059.30	3,368.15	3,704.23	4,069.76	4,308.29

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	2,581.89	2,606.36	2,630.83
Year 2 PV (M)	2,647.17	2,697.59	2,748.49
Year 3 PV (M)	2,711.01	2,788.83	2,868.13
Year 4 PV (M)	2,773.43	2,880.08	2,989.79
Year 5 PV (M)	2,834.44	2,971.35	3,113.49
PV of Terminal Value (M)	85,890.66	90,039.21	94,346.54
Equity Value (M)	99,438.59	103,983.42	108,697.27
Shares Outstanding (M)	2,286.34	2,286.34	2,286.34
Fair Value	$43.49	$45.48	$47.54
Upside / Downside	-14.49%	-10.58%	-6.52%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 9 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
ATLO	Ames National Corporation	3.84%	$0.87	48.60%
FRME	First Merchants Corporation	3.83%	$1.44	35.39%
PCAR	PACCAR Inc	3.83%	$4.27	83.66%
0HJO.L	AvalonBay Communities, Inc.	3.82%	$6.86	84.26%
FE	FirstEnergy Corp.	3.82%	$1.73	75.49%
LXFR	Luxfer Holdings PLC	3.81%	$0.52	98.38%
LCII	LCI Industries	3.80%	$4.72	64.48%
NEN	New England Realty Associates Limited Partnership	3.78%	$2.44	73.23%
PAYX	Paychex, Inc.	3.78%	$4.10	91.97%
RGCO	RGC Resources, Inc.	3.78%	$0.81	63.02%
UBSI	United Bankshares, Inc.	3.78%	$1.45	48.05%
SLVM	Sylvamo Corporation	3.77%	$1.80	41.11%
CAC	Camden National Corporation	3.75%	$1.61	47.99%
ARCH	Arch Resources, Inc.	3.74%	$5.04	50.87%
USB	U.S. Bancorp	3.74%	$2.02	43.68%
WSR	Whitestone REIT	3.74%	$0.52	60.32%
FDBC	Fidelity D & D Bancorp, Inc.	3.73%	$1.61	35.71%
WNC	Wabash National Corporation	3.73%	$0.33	5.38%
VLY	Valley National Bancorp	3.72%	$0.43	47.26%
GHLD	Guild Holdings Company	3.71%	$0.74	36.91%
FNF	Fidelity National Financial, Inc.	3.69%	$2.00	46.79%
IPAR	Inter Parfums, Inc.	3.68%	$3.15	61.47%
WSBF	Waterstone Financial, Inc.	3.68%	$0.61	45.57%
AROW	Arrow Financial Corporation	3.66%	$1.15	54.67%
ASIX	AdvanSix Inc.	3.66%	$0.63	32.72%
ASRV	AmeriServ Financial, Inc.	3.66%	$0.12	78.81%
CVGW	Calavo Growers, Inc.	3.66%	$0.80	71.92%
OXY	Occidental Petroleum Corporation	3.65%	$1.55	75.62%
FMAO	Farmers & Merchants Bancorp, Inc.	3.64%	$0.89	37.59%
LNKB	LINKBANCORP, Inc.	3.64%	$0.30	29.21%
BHRB	Burke & Herbert Bank & Trust Company	3.63%	$2.24	31.71%
EOG	EOG Resources, Inc.	3.63%	$3.90	38.34%
FITB	Fifth Third Bancorp	3.61%	$1.72	47.89%
LNC	Lincoln National Corporation	3.61%	$1.63	14.98%
MCBS	MetroCity Bankshares, Inc.	3.61%	$0.95	36.60%
OZK	Bank OZK	3.61%	$1.70	26.69%
PCB	PCB Bancorp	3.61%	$0.78	31.72%
SFD	SMITHFIELD FOODS INC	3.60%	$0.80	36.46%
0HOB.L	H&R Block, Inc.	3.59%	$1.54	33.12%
ASB	Associated Banc-Corp	3.59%	$0.92	87.56%
PLOW	Douglas Dynamics, Inc.	3.59%	$1.18	66.47%
EXC	Exelon Corporation	3.58%	$1.57	56.50%
MC	Moelis & Company	3.58%	$2.55	85.89%
TIPT	Tiptree Inc.	3.57%	$0.64	49.10%
BPRN	Princeton Bancorp, Inc.	3.56%	$1.20	46.56%
EVRG	Evergy, Inc.	3.56%	$2.60	71.71%
CZFS	Citizens Financial Services, Inc.	3.55%	$1.97	27.82%
CNO-PA	CNO Financial Group, Inc. 5.125	3.54%	$0.67	22.53%
NBTB	NBT Bancorp Inc.	3.54%	$1.47	46.30%
0JQQ.L	Archer-Daniels-Midland Company	3.53%	$2.03	82.76%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

Energisa S.A. (ENGI11.SA)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener