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 15 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
0R28.L	Newmont Corporation	2.49%	$1.01	15.53%
ETR	Entergy Corporation	2.49%	$2.34	57.35%
NKE	NIKE, Inc.	2.49%	$1.58	80.59%
OTTR	Otter Tail Corporation	2.49%	$2.03	30.69%
FHN	First Horizon Corporation	2.48%	$0.60	34.42%
PWP	Perella Weinberg Partners	2.48%	$0.44	69.65%
SCS	Steelcase Inc.	2.48%	$0.40	50.05%
PBI	Pitney Bowes Inc.	2.46%	$0.25	61.37%
RBCAA	Republic Bancorp, Inc.	2.45%	$1.67	25.85%
SRCE	1st Source Corporation	2.45%	$1.53	25.20%
TRMK	Trustmark Corporation	2.45%	$0.96	26.11%
VOYA	Voya Financial, Inc.	2.45%	$1.86	29.46%
AWK	American Water Works Company, Inc.	2.44%	$3.18	55.85%
LSTR	Landstar System, Inc.	2.44%	$3.58	90.21%
NGL	NGL Energy Partners LP	2.44%	$0.24	24.52%
TCFC	The Community Financial Corporation	2.44%	$0.66	12.72%
CADE	Cadence Bank	2.43%	$1.05	37.49%
JNJ	Johnson & Johnson	2.43%	$5.04	48.70%
MBCN	Middlefield Banc Corp.	2.43%	$0.83	42.36%
0L7G.L	Snap-on Incorporated	2.42%	$8.43	44.15%
ITW	Illinois Tool Works Inc.	2.42%	$6.04	58.20%
MOFG	MidWestOne Financial Group, Inc.	2.40%	$0.92	32.44%
FFIN	First Financial Bankshares, Inc.	2.39%	$0.72	42.45%
ADP	Automatic Data Processing, Inc.	2.38%	$6.03	59.30%
CAL	Caleres, Inc.	2.38%	$0.29	46.21%
ABM	ABM Industries Incorporated	2.37%	$1.01	54.79%
FUNC	First United Corporation	2.36%	$0.88	22.87%
HON	Honeywell International Inc.	2.36%	$4.63	48.21%
RILYK	B. Riley Financial, Inc. 5.50% Senior Notes Due 2026	2.36%	$0.58	56.91%
CDW	CDW Corporation	2.35%	$3.14	39.31%
CHMG	Chemung Financial Corporation	2.35%	$1.28	46.47%
LZB	La-Z-Boy Incorporated	2.35%	$0.88	40.20%
PKG	Packaging Corporation of America	2.35%	$4.97	50.31%
UNP	Union Pacific Corporation	2.35%	$5.44	45.77%
0K91.L	Northern Trust Corporation	2.34%	$3.20	35.68%
MCD	McDonald's Corporation	2.33%	$7.07	60.14%
MGEE	MGE Energy, Inc.	2.32%	$1.82	49.49%
MZTI	The Marzetti Company	2.32%	$3.82	61.80%
UNM	Unum Group	2.32%	$1.79	33.52%
RILYM	B. Riley Financial, Inc. - 6.37	2.31%	$0.58	56.91%
RILYO	B. Riley Financial, Inc. - 6.75	2.31%	$0.58	56.91%
HONIV	Honeywell International Inc. Common Stock Ex Distribution When Issued	2.30%	$4.63	48.21%
PGR	The Progressive Corporation	2.30%	$4.88	26.80%
WNEB	Western New England Bancorp, Inc.	2.30%	$0.28	43.00%
0R23.L	Halliburton Company	2.29%	$0.68	44.61%
ADS	Bread Financial Holdings, Inc.	2.29%	$1.30	21.08%
HLNE	Hamilton Lane Incorporated	2.29%	$3.13	74.09%
BSVN	Bank7 Corp.	2.28%	$0.94	20.81%
MCBC	Macatawa Bank Corporation	2.28%	$0.34	28.37%
BRKL	Brookline Bancorp, Inc.	2.27%	$0.54	61.06%

Financial Statements

Periods / Units / Analysis

Fundamentals

Valuations

Mode

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