DDM Analysis: TAEE3.SA

Valuation Snapshot

Stable Growth	$422.02 - $497.21	$465.96
Multi-Stage	$128.24 - $140.54	$134.27
Blended Fair Value	$300.12
Current Price	$12.13
Upside	2,374.18%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	9.10%	-0.04%	1.46	1.46	2.43	2.25	1.61	0.95	1.39	0.88	1.35	1.10
YoY Growth	-	-	0.25%	-39.96%	7.79%	40.26%	69.83%	-32.17%	57.85%	-34.70%	23.06%	-25.10%
Dividend Yield	-	-	12.93%	12.07%	20.91%	15.17%	12.45%	10.62%	14.97%	11.32%	13.09%	10.64%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,722.58
(-) Cash Dividends Paid (M)	846.86
(=) Cash Retained (M)	875.72

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	344.52	215.32	129.19
Cash Retained (M)	875.72	875.72	875.72
(-) Cash Required (M)	-344.52	-215.32	-129.19
(=) Excess Retained (M)	531.21	660.40	746.53
(/) Shares Outstanding (M)	689.00	689.00	689.00
(=) Excess Retained per Share	0.77	0.96	1.08
LTM Dividend per Share	1.23	1.23	1.23
(+) Excess Retained per Share	0.77	0.96	1.08
(=) Adjusted Dividend	2.00	2.19	2.31
WACC / Discount Rate	5.05%	5.05%	5.05%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$422.02	$465.96	$497.21
Upside / Downside	3,379.15%	3,741.39%	3,999.03%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,722.58	1,834.55	1,953.79	2,080.79	2,216.04	2,360.08	2,430.89
Payout Ratio	49.16%	57.33%	65.50%	73.66%	81.83%	90.00%	92.50%
Projected Dividends (M)	846.86	1,051.74	1,279.68	1,532.81	1,813.44	2,124.08	2,248.57

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.05%	5.05%	5.05%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	991.81	1,001.21	1,010.61
Year 2 PV (M)	1,138.00	1,159.67	1,181.55
Year 3 PV (M)	1,285.43	1,322.33	1,359.93
Year 4 PV (M)	1,434.11	1,489.26	1,545.99
Year 5 PV (M)	1,584.05	1,660.56	1,740.00
PV of Terminal Value (M)	81,924.98	85,881.98	89,990.44
Equity Value (M)	88,358.38	92,515.02	96,828.52
Shares Outstanding (M)	689.00	689.00	689.00
Fair Value	$128.24	$134.27	$140.54
Upside / Downside	957.23%	1,006.96%	1,058.58%

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

Transmissora Aliança de Energia Elétrica S.A. (TAEE3.SA)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener