DDM Analysis: BXB.AX

Valuation Snapshot

Stable Growth	$22.05 - $47.16	$31.39
Multi-Stage	$30.52 - $33.50	$31.98
Blended Fair Value	$31.69
Current Price	$15.41
Upside	105.64%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	2.32%	3.99%	0.38	0.29	0.23	0.22	0.20	0.34	0.24	0.25	0.25	0.15
YoY Growth	-	-	30.91%	27.43%	4.53%	8.55%	-40.75%	44.44%	-6.79%	1.15%	69.67%	-42.92%
Dividend Yield	-	-	2.48%	3.08%	2.39%	2.96%	2.35%	4.54%	2.72%	3.94%	3.43%	1.64%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,675.90
(-) Cash Dividends Paid (M)	670.90
(=) Cash Retained (M)	1,005.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	335.18	209.49	125.69
Cash Retained (M)	1,005.00	1,005.00	1,005.00
(-) Cash Required (M)	-335.18	-209.49	-125.69
(=) Excess Retained (M)	669.82	795.51	879.31
(/) Shares Outstanding (M)	1,392.06	1,392.06	1,392.06
(=) Excess Retained per Share	0.48	0.57	0.63
LTM Dividend per Share	0.48	0.48	0.48
(+) Excess Retained per Share	0.48	0.57	0.63
(=) Adjusted Dividend	0.96	1.05	1.11
WACC / Discount Rate	6.45%	6.45%	6.45%
Growth Rate	1.99%	2.99%	3.99%
Fair Value	$22.05	$31.39	$47.16
Upside / Downside	43.06%	103.73%	206.00%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,675.90	1,726.06	1,777.72	1,830.93	1,885.74	1,942.18	2,000.44
Payout Ratio	40.03%	50.03%	60.02%	70.01%	80.01%	90.00%	92.50%
Projected Dividends (M)	670.90	863.48	1,066.98	1,281.89	1,508.71	1,747.96	1,850.41

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.45%	6.45%	6.45%
Growth Rate	1.99%	2.99%	3.99%
Year 1 PV (M)	803.29	811.16	819.04
Year 2 PV (M)	923.42	941.61	959.99
Year 3 PV (M)	1,032.08	1,062.74	1,093.99
Year 4 PV (M)	1,130.03	1,175.00	1,221.31
Year 5 PV (M)	1,217.97	1,278.86	1,342.16
PV of Terminal Value (M)	37,383.61	39,252.56	41,195.51
Equity Value (M)	42,490.40	44,521.94	46,632.01
Shares Outstanding (M)	1,392.06	1,392.06	1,392.06
Fair Value	$30.52	$31.98	$33.50
Upside / Downside	98.08%	107.55%	117.38%

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

Ticker

Industry

Sector

Brambles Limited (BXB.AX)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener