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 14 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
UVSP	Univest Financial Corporation	2.69%	$0.87	28.95%
VBTX	Veritex Holdings, Inc.	2.69%	$0.81	38.53%
CBT	Cabot Corporation	2.68%	$1.80	29.00%
PKOH	Park-Ohio Holdings Corp.	2.68%	$0.56	33.19%
WINA	Winmark Corporation	2.68%	$10.76	96.24%
CHCO	City Holding Company	2.67%	$3.20	36.27%
IDA	IDACORP, Inc.	2.67%	$3.40	58.98%
LFVN	LifeVantage Corporation	2.67%	$0.16	18.67%
MMM	3M Company	2.67%	$4.31	68.77%
MSEX	Middlesex Water Company	2.67%	$1.34	56.69%
ONB	Old National Bancorp	2.67%	$0.60	35.48%
0HQU.L	CF Industries Holdings, Inc.	2.66%	$2.07	24.22%
MGY	Magnolia Oil & Gas Corporation	2.66%	$0.60	32.28%
PEBK	Peoples Bancorp of North Carolina, Inc.	2.66%	$0.95	30.99%
GSBC	Great Southern Bancorp, Inc.	2.65%	$1.63	26.64%
HD	The Home Depot, Inc.	2.65%	$9.15	62.39%
MVBF	MVB Financial Corp.	2.65%	$0.68	27.31%
PPG	PPG Industries, Inc.	2.65%	$2.76	62.85%
TWMIX	American Century Emerging Markets Investor Class	2.64%	$0.40	76.80%
0M2A.L	Adeia Inc.	2.63%	$0.35	53.29%
ALLY	Ally Financial Inc.	2.63%	$1.20	59.56%
FRAF	Franklin Financial Services Corporation	2.63%	$1.28	36.88%
LEA	Lear Corporation	2.63%	$3.12	37.81%
VHI	Valhi, Inc.	2.63%	$0.32	49.46%
FHI	Federated Hermes, Inc.	2.62%	$1.37	27.23%
MKC	McCormick & Company, Incorporated	2.62%	$1.76	61.04%
SLB	SLB N.V.	2.62%	$1.05	42.94%
BAH	Booz Allen Hamilton Holding Corporation	2.61%	$2.22	33.15%
GILD	Gilead Sciences, Inc.	2.61%	$3.18	49.10%
AWR	American States Water Company	2.60%	$1.88	55.89%
CBAN	Colony Bankcorp, Inc.	2.59%	$0.46	28.75%
MDU	MDU Resources Group, Inc.	2.59%	$0.51	62.41%
PLBC	Plumas Bancorp	2.59%	$1.14	27.38%
CRD-A	Crawford & Company	2.58%	$0.28	43.18%
WBS	Webster Financial Corporation	2.57%	$1.64	29.21%
FANG	Diamondback Energy, Inc.	2.56%	$3.90	26.98%
JEF	Jefferies Financial Group Inc.	2.56%	$1.63	49.77%
UNH	UnitedHealth Group Incorporated	2.56%	$8.60	44.61%
DOX	Amdocs Limited	2.55%	$2.04	39.68%
DVN	Devon Energy Corporation	2.55%	$0.96	22.55%
TGNA	TEGNA Inc.	2.55%	$0.49	23.26%
CFFI	C&F Financial Corporation	2.54%	$1.80	22.24%
MTH	Meritage Homes Corporation	2.54%	$1.68	21.92%
DTM	DT Midstream, Inc.	2.52%	$3.04	77.42%
LEVI	Levi Strauss & Co.	2.52%	$0.52	34.78%
NFG	National Fuel Gas Company	2.52%	$2.07	36.34%
AMNB	American National Bankshares Inc.	2.51%	$1.20	48.76%
HIMYX	Pioneer High Income Municipal Fund Class Y	2.51%	$0.14	81.31%
ACNB	ACNB Corporation	2.50%	$1.18	37.66%
FMBH	First Mid Bancshares, Inc.	2.50%	$0.96	26.52%

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