DDM Analysis: BVT.JO

Valuation Snapshot

Stable Growth	$829.37 - $2,138.43	$1,257.09
Multi-Stage	$679.07 - $741.95	$709.93
Blended Fair Value	$983.51
Current Price	$233.53
Upside	321.15%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	6.57%	5.29%	9.15	9.57	8.52	7.34	3.14	6.66	5.77	5.12	4.52	9.50
YoY Growth	-	-	-4.40%	12.38%	16.04%	133.93%	-52.87%	15.44%	12.64%	13.27%	-52.42%	73.78%
Dividend Yield	-	-	3.92%	3.31%	3.26%	3.50%	1.65%	4.69%	3.00%	2.60%	2.87%	6.85%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	12,437.52
(-) Cash Dividends Paid (M)	6,377.00
(=) Cash Retained (M)	6,060.52

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,487.50	1,554.69	932.81
Cash Retained (M)	6,060.52	6,060.52	6,060.52
(-) Cash Required (M)	-2,487.50	-1,554.69	-932.81
(=) Excess Retained (M)	3,573.01	4,505.83	5,127.70
(/) Shares Outstanding (M)	340.59	340.59	340.59
(=) Excess Retained per Share	10.49	13.23	15.06
LTM Dividend per Share	18.72	18.72	18.72
(+) Excess Retained per Share	10.49	13.23	15.06
(=) Adjusted Dividend	29.21	31.95	33.78
WACC / Discount Rate	8.25%	8.25%	8.25%
Growth Rate	4.57%	5.57%	6.57%
Fair Value	$829.37	$1,257.09	$2,138.43
Upside / Downside	255.15%	438.30%	815.70%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	12,437.52	13,130.11	13,861.26	14,633.13	15,447.99	16,308.21	16,797.46
Payout Ratio	51.27%	59.02%	66.76%	74.51%	82.25%	90.00%	92.50%
Projected Dividends (M)	6,377.00	7,749.10	9,254.25	10,902.99	12,706.66	14,677.39	15,537.65

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.25%	8.25%	8.25%
Growth Rate	4.57%	5.57%	6.57%
Year 1 PV (M)	7,090.59	7,158.40	7,226.21
Year 2 PV (M)	7,748.23	7,897.14	8,047.46
Year 3 PV (M)	8,352.92	8,594.86	8,841.42
Year 4 PV (M)	8,907.48	9,253.13	9,608.75
Year 5 PV (M)	9,414.63	9,873.49	10,350.07
PV of Terminal Value (M)	189,767.00	199,016.02	208,622.21
Equity Value (M)	231,280.85	241,793.03	252,696.11
Shares Outstanding (M)	340.59	340.59	340.59
Fair Value	$679.07	$709.93	$741.95
Upside / Downside	190.78%	204.00%	217.71%

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

Mode

Ticker

Industry

Sector

The Bidvest Group Limited (BVT.JO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener