DDM Analysis: BSLI3.SA

Valuation Snapshot

Stable Growth	$24.56 - $42.83	$32.37
Multi-Stage	$31.34 - $34.42	$32.85
Blended Fair Value	$32.61
Current Price	$8.03
Upside	306.12%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-62.14%	-30.93%	0.00	0.00	0.74	0.27	0.38	0.25	0.23	0.30	0.11	0.06
YoY Growth	-	-	0.00%	-100.00%	174.75%	-29.01%	50.53%	8.74%	-22.96%	174.46%	73.52%	-20.37%
Dividend Yield	-	-	0.01%	0.00%	5.86%	1.09%	0.85%	3.77%	6.12%	8.58%	3.58%	2.27%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	813.64
(-) Cash Dividends Paid (M)	1.71
(=) Cash Retained (M)	811.93

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	162.73	101.70	61.02
Cash Retained (M)	811.93	811.93	811.93
(-) Cash Required (M)	-162.73	-101.70	-61.02
(=) Excess Retained (M)	649.20	710.22	750.91
(/) Shares Outstanding (M)	436.38	436.38	436.38
(=) Excess Retained per Share	1.49	1.63	1.72
LTM Dividend per Share	0.00	0.00	0.00
(+) Excess Retained per Share	1.49	1.63	1.72
(=) Adjusted Dividend	1.49	1.63	1.72
WACC / Discount Rate	7.85%	7.85%	7.85%
Growth Rate	1.68%	2.68%	3.68%
Fair Value	$24.56	$32.37	$42.83
Upside / Downside	205.87%	303.11%	433.36%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	813.64	835.42	857.78	880.74	904.32	928.52	956.38
Payout Ratio	0.21%	18.17%	36.13%	54.08%	72.04%	90.00%	92.50%
Projected Dividends (M)	1.71	151.78	309.88	476.34	651.49	835.67	884.65

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.85%	7.85%	7.85%
Growth Rate	1.68%	2.68%	3.68%
Year 1 PV (M)	139.36	140.73	142.10
Year 2 PV (M)	261.24	266.40	271.62
Year 3 PV (M)	368.71	379.69	390.90
Year 4 PV (M)	463.01	481.50	500.53
Year 5 PV (M)	545.31	572.66	601.10
PV of Terminal Value (M)	11,898.21	12,494.93	13,115.36
Equity Value (M)	13,675.84	14,335.92	15,021.60
Shares Outstanding (M)	436.38	436.38	436.38
Fair Value	$31.34	$32.85	$34.42
Upside / Downside	290.28%	309.12%	328.69%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 13 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
CL	Colgate-Palmolive Company	2.88%	$2.24	62.40%
TCBK	TriCo Bancshares	2.87%	$1.35	37.83%
0U6R.L	Bunge Limited	2.86%	$3.05	31.37%
FBMS	The First Bancshares, Inc.	2.86%	$0.97	39.72%
RILYG	B. Riley Financial, Inc. 5.00% Senior Notes due 2026	2.86%	$0.58	56.91%
CNS	Cohen & Steers, Inc.	2.85%	$1.81	56.91%
MRBK	Meridian Corporation	2.85%	$0.49	27.85%
AMGN	Amgen Inc.	2.84%	$9.31	72.03%
BKH	Black Hills Corporation	2.84%	$1.98	50.60%
GABC	German American Bancorp, Inc.	2.84%	$1.11	40.35%
HOMB	Home Bancshares, Inc.	2.84%	$0.79	34.17%
KO	The Coca-Cola Company	2.84%	$1.96	65.04%
SBFG	SB Financial Group, Inc.	2.84%	$0.61	28.02%
TSBK	Timberland Bancorp, Inc.	2.84%	$1.00	27.24%
CATY	Cathay General Bancorp	2.83%	$1.38	31.20%
CWT	California Water Service Group	2.83%	$1.22	53.25%
EBIX	Ebix, Inc.	2.83%	$0.08	46.85%
CMS-PB	Consumers Energy Company	2.82%	$2.17	62.27%
EPRT	Essential Properties Realty Trust, Inc.	2.82%	$0.85	70.58%
GPK	Graphic Packaging Holding Company	2.82%	$0.43	24.85%
VALSX	Value Line Select Growth Fund	2.82%	$0.87	56.29%
CCNE	CNB Financial Corporation	2.81%	$0.72	35.05%
ORRF	Orrstown Financial Services, Inc.	2.81%	$0.98	26.05%
TXNM	TXNM Energy, Inc.	2.80%	$1.65	86.75%
STC	Stewart Information Services Corporation	2.79%	$1.95	54.56%
CVLY	Codorus Valley Bancorp, Inc.	2.77%	$0.67	28.98%
KKRS	KKR Group Finance Co. IX LLC 4.	2.77%	$0.49	7.61%
SHBI	Shore Bancshares, Inc.	2.77%	$0.48	28.28%
HNNA	Hennessy Advisors, Inc.	2.76%	$0.27	21.11%
HONE	HarborOne Bancorp, Inc.	2.76%	$0.33	51.05%
KMT	Kennametal Inc.	2.76%	$0.80	65.12%
PNM	PNM Resources, Inc.	2.76%	$1.12	57.65%
HWC	Hancock Whitney Corporation	2.75%	$1.77	31.35%
YOU	Clear Secure, Inc.	2.75%	$0.95	50.89%
0HE2.L	Ameren Corporation	2.74%	$2.78	53.51%
MTDR	Matador Resources Company	2.74%	$1.19	18.96%
OFG	OFG Bancorp	2.74%	$1.12	25.13%
VLO	Valero Energy Corporation	2.74%	$4.53	93.65%
YORW	The York Water Company	2.73%	$0.87	62.37%
CCZ	Comcast Holdings Corp.	2.72%	$1.63	26.92%
K	Kellanova	2.72%	$2.27	62.18%
ADT	ADT Inc.	2.71%	$0.22	29.95%
AVT	Avnet, Inc.	2.71%	$1.34	48.46%
BKU	BankUnited, Inc.	2.71%	$1.21	34.19%
CNOB	ConnectOne Bancorp, Inc.	2.71%	$0.71	48.64%
GBX	The Greenbrier Companies, Inc.	2.71%	$1.28	19.40%
PBHC	Pathfinder Bancorp, Inc.	2.71%	$0.38	26.39%
TRIN	Trinity Capital Inc.	2.71%	$0.41	20.50%
RILYN	B. Riley Financial, Inc. - 6.50	2.70%	$0.58	56.91%
0L5A.L	Sempra	2.69%	$2.41	72.79%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

BRB - Banco de Brasília S.A. (BSLI3.SA)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener