DDM Analysis: SAPR11.SA

Valuation Snapshot

Stable Growth	$226.71 - $267.10	$250.31
Multi-Stage	$78.87 - $86.51	$82.62
Blended Fair Value	$166.47
Current Price	$7.25
Upside	2,196.07%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	0.43%	11.98%	0.25	0.24	0.19	0.17	0.19	0.25	0.19	0.18	0.12	0.12
YoY Growth	-	-	4.55%	24.63%	15.61%	-11.88%	-23.05%	32.24%	6.08%	42.39%	3.28%	47.17%
Dividend Yield	-	-	4.72%	4.96%	6.05%	5.05%	5.63%	6.97%	5.79%	7.51%	5.51%	16.51%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,131.11
(-) Cash Dividends Paid (M)	412.74
(=) Cash Retained (M)	1,718.38

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	426.22	266.39	159.83
Cash Retained (M)	1,718.38	1,718.38	1,718.38
(-) Cash Required (M)	-426.22	-266.39	-159.83
(=) Excess Retained (M)	1,292.15	1,451.99	1,558.54
(/) Shares Outstanding (M)	1,586.77	1,586.77	1,586.77
(=) Excess Retained per Share	0.81	0.92	0.98
LTM Dividend per Share	0.26	0.26	0.26
(+) Excess Retained per Share	0.81	0.92	0.98
(=) Adjusted Dividend	1.07	1.18	1.24
WACC / Discount Rate	4.77%	4.77%	4.77%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$226.71	$250.31	$267.10
Upside / Downside	3,027.00%	3,352.57%	3,584.13%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,131.11	2,269.63	2,417.16	2,574.28	2,741.60	2,919.81	3,007.40
Payout Ratio	19.37%	33.49%	47.62%	61.75%	75.87%	90.00%	92.50%
Projected Dividends (M)	412.74	760.18	1,151.06	1,589.53	2,080.15	2,627.83	2,781.85

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	4.77%	4.77%	4.77%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	718.73	725.54	732.35
Year 2 PV (M)	1,028.94	1,048.54	1,068.32
Year 3 PV (M)	1,343.41	1,381.97	1,421.27
Year 4 PV (M)	1,662.18	1,726.10	1,791.85
Year 5 PV (M)	1,985.30	2,081.19	2,180.75
PV of Terminal Value (M)	118,413.55	124,132.97	130,071.28
Equity Value (M)	125,152.10	131,096.31	137,265.82
Shares Outstanding (M)	1,586.77	1,586.77	1,586.77
Fair Value	$78.87	$82.62	$86.51
Upside / Downside	987.90%	1,039.57%	1,093.19%

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

Mode

Ticker

Industry

Sector

Companhia de Saneamento do Paraná - SANEPAR (SAPR11.SA)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener