DDM Analysis: PARAUCO.SN

Valuation Snapshot

Stable Growth	$17,991.79 - $29,467.90	$27,615.74
Multi-Stage	$4,790.07 - $5,243.63	$5,012.68
Blended Fair Value	$16,314.21
Current Price	$2,434.00
Upside	570.26%
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	6.20%	6.20%	6.20%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$17,991.79	$27,615.74	$29,467.90
Upside / Downside	639.19%	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	6.20%	6.20%	6.20%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	69,150.44	69,805.89	70,461.35
Year 2 PV (M)	81,324.97	82,873.98	84,437.61
Year 3 PV (M)	93,337.17	96,016.54	98,746.71
Year 4 PV (M)	105,188.63	109,233.89	113,394.72
Year 5 PV (M)	116,880.95	122,526.35	128,387.80
PV of Terminal Value (M)	3,872,558.62	4,059,604.65	4,253,809.37
Equity Value (M)	4,338,440.78	4,540,061.30	4,749,237.55
Shares Outstanding (M)	905.72	905.72	905.72
Fair Value	$4,790.07	$5,012.68	$5,243.63
Upside / Downside	96.80%	105.94%	115.43%

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

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