DDM Analysis: EGIE3.SA

Valuation Snapshot

Stable Growth	$72.26 - $164.59	$105.19
Multi-Stage	$165.56 - $182.23	$173.74
Blended Fair Value	$139.46
Current Price	$40.70
Upside	242.66%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-12.89%	0.48%	1.39	2.92	2.80	3.42	1.52	2.77	2.44	1.03	1.43	0.86
YoY Growth	-	-	-52.34%	4.09%	-18.14%	125.04%	-45.11%	13.61%	137.29%	-27.95%	65.26%	-34.86%
Dividend Yield	-	-	3.60%	7.38%	6.93%	7.79%	3.53%	6.97%	5.44%	3.07%	4.10%	2.22%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,034.30
(-) Cash Dividends Paid (M)	1,204.85
(=) Cash Retained (M)	1,829.46

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	606.86	379.29	227.57
Cash Retained (M)	1,829.46	1,829.46	1,829.46
(-) Cash Required (M)	-606.86	-379.29	-227.57
(=) Excess Retained (M)	1,222.60	1,450.17	1,601.89
(/) Shares Outstanding (M)	815.93	815.93	815.93
(=) Excess Retained per Share	1.50	1.78	1.96
LTM Dividend per Share	1.48	1.48	1.48
(+) Excess Retained per Share	1.50	1.78	1.96
(=) Adjusted Dividend	2.98	3.25	3.44
WACC / Discount Rate	4.88%	4.88%	4.88%
Growth Rate	0.73%	1.73%	2.73%
Fair Value	$72.26	$105.19	$164.59
Upside / Downside	77.55%	158.45%	304.41%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,034.30	3,086.84	3,140.28	3,194.65	3,249.96	3,306.23	3,405.42
Payout Ratio	39.71%	49.77%	59.82%	69.88%	79.94%	90.00%	92.50%
Projected Dividends (M)	1,204.85	1,536.20	1,878.66	2,232.52	2,598.07	2,975.61	3,150.01

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	4.88%	4.88%	4.88%
Growth Rate	0.73%	1.73%	2.73%
Year 1 PV (M)	1,450.34	1,464.74	1,479.14
Year 2 PV (M)	1,674.54	1,707.95	1,741.69
Year 3 PV (M)	1,878.74	1,935.25	1,992.88
Year 4 PV (M)	2,064.17	2,147.37	2,233.05
Year 5 PV (M)	2,232.00	2,345.01	2,462.56
PV of Terminal Value (M)	125,787.94	132,156.88	138,781.22
Equity Value (M)	135,087.73	141,757.20	148,690.54
Shares Outstanding (M)	815.93	815.93	815.93
Fair Value	$165.56	$173.74	$182.23
Upside / Downside	306.79%	326.87%	347.75%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 90 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
688267.SS	China Catalyst Holding Co., Ltd.	1.26%	$0.35	34.87%
8848.T	Leopalace21 Corporation	1.26%	$8.31	27.11%
BAUH4.SA	Excelsior Alimentos S.A.	1.26%	$1.17	21.88%
CAST.ST	Castellum AB (publ)	1.26%	$1.33	21.53%
CRH	CRH plc	1.26%	$1.60	33.62%
HBEL.BO	Humming Bird Education Limited	1.26%	$0.30	36.54%
JCI	Johnson Controls International plc	1.26%	$1.54	56.71%
KOG.OL	Kongsberg Gruppen ASA	1.26%	$3.40	42.40%
OEM-B.ST	OEM International AB (publ)	1.26%	$1.74	40.26%
SAREGAMA.BO	Saregama India Limited	1.26%	$4.51	42.77%
SDPC.JK	PT Millennium Pharmacon International Tbk	1.26%	$2.00	15.16%
002448.SZ	ZYNP Corporation	1.25%	$0.16	32.06%
0QLU.L	Basler Kantonalbank	1.25%	$1.11	12.42%
145720.KS	Dentium Co. Ltd.	1.25%	$599.51	9.81%
204320.KS	Mando Corporation	1.25%	$820.37	29.46%
3684.TWO	Grand-Tek Technology Co., Ltd.	1.25%	$0.80	29.94%
5819.KL	Hong Leong Bank Berhad	1.25%	$0.28	13.43%
600633.SS	Zhejiang Daily Digital Culture Group Co.,Ltd.	1.25%	$0.16	35.54%
600850.SS	CETC Digital Technology Co.,Ltd.	1.25%	$0.37	49.83%
603329.SS	Shanghai Ace Investment & Development Co., Ltd.	1.25%	$0.14	79.14%
603920.SS	Olympic Circuit Technology Co., Ltd	1.25%	$0.61	53.40%
6632.T	JVCKENWOOD Corporation	1.25%	$15.03	12.26%
9717.T	JASTEC Co., Ltd.	1.25%	$24.25	22.00%
9719.T	SCSK Corporation	1.25%	$70.95	36.13%
ENTER.AT	Entersoft S.A.	1.25%	$0.10	20.30%
ETN	Eaton Corporation plc	1.25%	$4.08	40.54%
IRFC.BO	Indian Railway Finance Corporation Limited	1.25%	$1.60	30.59%
LVC.WA	LiveChat Software S.A.	1.25%	$1.46	20.71%
ORSTED.CO	Ørsted A/S	1.25%	$1.60	10.19%
000514.SZ	Chongqing Yukaifa Co., Ltd	1.24%	$0.06	55.20%
002346.SZ	Shanghai Zhezhong Group Co.,Ltd	1.24%	$0.25	18.48%
002748.SZ	Jiangxi Selon Industrial Co., Ltd.	1.24%	$0.16	89.09%
1976.T	MEISEI INDUSTRIAL Co.,Ltd.	1.24%	$21.03	12.53%
300763.SZ	Ginlong Technologies Co., Ltd.	1.24%	$0.88	39.17%
600871.SS	Sinopec Oilfield Service Corporation	1.24%	$0.03	81.02%
603585.SS	Suli Co., Ltd.	1.24%	$0.23	35.70%
605116.SS	Aurisco Pharmaceutical Co.,Ltd.	1.24%	$0.31	29.49%
ALWED.PA	Wedia S.A.	1.24%	$0.38	21.38%
MNC.WA	Mennica Polska S.A.	1.24%	$0.60	6.22%
MTHH.CO	MT Højgaard Holding A/S	1.24%	$6.49	19.74%
WALL-B.ST	Wallenstam AB (publ)	1.24%	$0.51	17.40%
WRT1V.HE	Wärtsilä Oyj Abp	1.24%	$0.38	40.46%
041830.KQ	InBody Co.,Ltd	1.23%	$400.00	16.47%
0QHK.L	SeSa S.p.A.	1.23%	$1.12	27.54%
0Y5C.L	Allegion plc	1.23%	$1.99	26.83%
300726.SZ	Zhuzhou Hongda Electronics Corp.,Ltd.	1.23%	$0.63	74.98%
300916.SZ	Shenzhen Longtech Smart Control Co., Ltd.	1.23%	$0.40	42.79%
4148.TW	All Cosmos Bio-Tech Holding Corporation	1.23%	$0.48	23.21%
544.SI	CSE Global Limited	1.23%	$0.01	26.84%
600104.SS	SAIC Motor Corporation Limited	1.23%	$0.19	75.02%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Engie Brasil Energia S.A. (EGIE3.SA)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener