DDM Analysis: WEGE3.SA

Valuation Snapshot

Stable Growth	$125.44 - $307.22	$287.91
Multi-Stage	$45.10 - $49.34	$47.18
Blended Fair Value	$167.55
Current Price	$36.59
Upside	357.91%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	33.93%	20.37%	0.70	0.55	0.45	0.39	0.21	0.16	0.14	0.13	0.13	0.12
YoY Growth	-	-	27.12%	22.31%	13.89%	88.05%	29.43%	12.74%	10.11%	4.13%	1.31%	13.14%
Dividend Yield	-	-	1.54%	1.43%	1.07%	1.08%	0.53%	0.90%	1.46%	1.37%	1.67%	2.01%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	6,482.75
(-) Cash Dividends Paid (M)	3,167.81
(=) Cash Retained (M)	3,314.94

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,296.55	810.34	486.21
Cash Retained (M)	3,314.94	3,314.94	3,314.94
(-) Cash Required (M)	-1,296.55	-810.34	-486.21
(=) Excess Retained (M)	2,018.39	2,504.60	2,828.74
(/) Shares Outstanding (M)	4,196.47	4,196.47	4,196.47
(=) Excess Retained per Share	0.48	0.60	0.67
LTM Dividend per Share	0.75	0.75	0.75
(+) Excess Retained per Share	0.48	0.60	0.67
(=) Adjusted Dividend	1.24	1.35	1.43
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$125.44	$287.91	$307.22
Upside / Downside	242.83%	686.87%	739.64%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	6,482.75	6,904.13	7,352.90	7,830.84	8,339.84	8,881.93	9,148.39
Payout Ratio	48.87%	57.09%	65.32%	73.55%	81.77%	90.00%	92.50%
Projected Dividends (M)	3,167.81	3,941.72	4,802.85	5,759.28	6,819.74	7,993.74	8,462.26

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	3,665.04	3,699.78	3,734.52
Year 2 PV (M)	4,152.26	4,231.35	4,311.18
Year 3 PV (M)	4,629.63	4,762.53	4,897.94
Year 4 PV (M)	5,097.28	5,293.31	5,494.94
Year 5 PV (M)	5,555.38	5,823.70	6,102.30
PV of Terminal Value (M)	166,158.39	174,183.91	182,516.57
Equity Value (M)	189,257.97	197,994.56	207,057.45
Shares Outstanding (M)	4,196.47	4,196.47	4,196.47
Fair Value	$45.10	$47.18	$49.34
Upside / Downside	23.26%	28.95%	34.85%

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

WEG S.A. (WEGE3.SA)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener