DDM Analysis: AN3PJ.AX

Valuation Snapshot

Stable Growth	$222.05 - $832.53	$659.95
Multi-Stage	$107.18 - $117.08	$112.04
Blended Fair Value	$385.99
Current Price	$102.70
Upside	275.84%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	9.83%	1.97%	1.40	1.61	1.34	1.16	0.87	0.88	1.37	1.40	1.35	1.40
YoY Growth	-	-	-12.93%	19.91%	15.75%	33.52%	-0.94%	-36.01%	-2.02%	4.04%	-3.90%	21.29%
Dividend Yield	-	-	0.00%	1.57%	1.34%	1.17%	0.86%	0.87%	1.36%	1.39%	1.33%	1.39%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	13,633.00
(-) Cash Dividends Paid (M)	10,099.00
(=) Cash Retained (M)	3,534.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,726.60	1,704.13	1,022.48
Cash Retained (M)	3,534.00	3,534.00	3,534.00
(-) Cash Required (M)	-2,726.60	-1,704.13	-1,022.48
(=) Excess Retained (M)	807.40	1,829.88	2,511.53
(/) Shares Outstanding (M)	3,256.67	3,256.67	3,256.67
(=) Excess Retained per Share	0.25	0.56	0.77
LTM Dividend per Share	3.10	3.10	3.10
(+) Excess Retained per Share	0.25	0.56	0.77
(=) Adjusted Dividend	3.35	3.66	3.87
WACC / Discount Rate	7.09%	7.09%	7.09%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$222.05	$659.95	$832.53
Upside / Downside	116.22%	542.60%	710.64%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	13,633.00	14,519.15	15,462.89	16,467.98	17,538.40	18,678.39	19,238.74
Payout Ratio	74.08%	77.26%	80.45%	83.63%	86.82%	90.00%	92.50%
Projected Dividends (M)	10,099.00	11,217.79	12,439.36	13,772.34	15,226.05	16,810.55	17,795.84

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.09%	7.09%	7.09%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	10,376.64	10,475.00	10,573.36
Year 2 PV (M)	10,643.81	10,846.54	11,051.19
Year 3 PV (M)	10,900.74	11,213.66	11,532.52
Year 4 PV (M)	11,147.69	11,576.40	12,017.36
Year 5 PV (M)	11,384.90	11,934.79	12,505.73
PV of Terminal Value (M)	294,594.59	308,823.62	323,597.23
Equity Value (M)	349,048.38	364,870.02	381,277.39
Shares Outstanding (M)	3,256.67	3,256.67	3,256.67
Fair Value	$107.18	$112.04	$117.08
Upside / Downside	4.36%	9.09%	14.00%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 21 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
GATX	GATX Corporation	1.45%	$2.47	28.36%
SF	Stifel Financial Corp.	1.45%	$1.86	30.82%
0HFN.L	Analog Devices, Inc.	1.44%	$3.90	84.88%
HAYN	Haynes International, Inc.	1.44%	$0.88	30.16%
0I58.L	Cummins Inc.	1.43%	$7.42	38.53%
0HRJ.L	CSX Corporation	1.42%	$0.51	33.32%
OLED	Universal Display Corporation	1.42%	$1.73	37.24%
BBW	Build-A-Bear Workshop, Inc.	1.41%	$0.86	19.50%
LBC	Luther Burbank Corporation	1.41%	$0.13	17.07%
SNDR	Schneider National, Inc.	1.41%	$0.38	58.72%
0R13.L	Church & Dwight Co., Inc.	1.40%	$1.16	36.55%
COHN	Cohen & Company Inc.	1.40%	$0.35	48.05%
HLI	Houlihan Lokey, Inc.	1.40%	$2.48	39.81%
PATK	Patrick Industries, Inc.	1.40%	$1.54	44.05%
CXT	Crane NXT, Co.	1.39%	$0.66	24.82%
ESBA	Empire State Realty OP, L.P.	1.39%	$0.09	49.94%
MMS	Maximus, Inc.	1.39%	$1.21	21.54%
WYNN	Wynn Resorts, Limited	1.39%	$1.70	34.98%
ATEN	A10 Networks, Inc.	1.38%	$0.24	34.61%
HYAC	Haymaker Acquisition Corp. III	1.38%	$0.16	37.41%
ISTR	Investar Holding Corporation	1.38%	$0.36	18.11%
MCY	Mercury General Corporation	1.38%	$1.27	16.00%
ACU	Acme United Corporation	1.37%	$0.55	28.31%
DE	Deere & Company	1.36%	$6.34	34.22%
HYAC-UN	Haymaker Acquisition Corp. 4	1.36%	$0.16	37.41%
RTX	RTX Corporation	1.36%	$2.56	52.52%
0HIN.L	Assurant, Inc.	1.35%	$3.22	19.47%
AL	Air Lease Corporation	1.35%	$0.86	9.51%
BGCP	BGC Partners, Inc.	1.34%	$0.06	11.88%
ESRT	Empire State Realty Trust, Inc.	1.34%	$0.09	49.94%
HUM	Humana Inc.	1.34%	$3.55	33.23%
ZEUS	Olympic Steel, Inc.	1.34%	$0.59	50.16%
0K9L.L	Nucor Corporation	1.33%	$2.22	31.04%
BY	Byline Bancorp, Inc.	1.33%	$0.39	13.97%
LPX	Louisiana-Pacific Corporation	1.33%	$1.09	35.19%
OPOF	Old Point Financial Corporation	1.33%	$0.56	32.91%
WSM	Williams-Sonoma, Inc.	1.33%	$2.50	27.85%
RUSHA	Rush Enterprises, Inc.	1.32%	$0.71	21.15%
VLEOX	Value Line Small Cap Opportunities Fund, Inc. Investor Class	1.32%	$0.79	56.29%
0IW7.L	Global Payments Inc.	1.31%	$1.01	13.82%
APO	Apollo Global Management, Inc.	1.31%	$1.92	27.59%
EMP	Entergy Mississippi, Inc. 1M BD 66	1.31%	$0.27	6.72%
NDSN	Nordson Corporation	1.31%	$3.15	36.67%
ROK	Rockwell Automation, Inc.	1.31%	$5.23	68.01%
UMBF	UMB Financial Corporation	1.31%	$1.52	18.87%
0L3I.L	The Charles Schwab Corporation	1.30%	$1.29	28.42%
0R2X.L	Corning Incorporated	1.30%	$1.15	72.69%
EBAY	eBay Inc.	1.30%	$1.13	24.20%
GGG	Graco Inc.	1.30%	$1.07	36.31%
HES	Hess Corporation	1.30%	$1.94	26.90%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

ANZ Group Holdings Limited (AN3PJ.AX)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener