DDM Analysis: TBS.JO

Valuation Snapshot

Stable Growth	$825.65 - $1,763.42	$1,175.05
Multi-Stage	$660.56 - $718.26	$688.90
Blended Fair Value	$931.97
Current Price	$308.73
Upside	201.87%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	36.80%	8.00%	22.62	10.46	9.97	8.84	10.74	4.72	14.56	11.82	11.69	10.59
YoY Growth	-	-	116.20%	4.94%	12.80%	-17.69%	127.42%	-67.58%	23.19%	1.11%	10.41%	1.10%
Dividend Yield	-	-	7.33%	4.49%	6.50%	5.22%	5.73%	2.47%	6.92%	4.45%	3.10%	2.78%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	6,845.50
(-) Cash Dividends Paid (M)	6,268.20
(=) Cash Retained (M)	577.30

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,369.10	855.69	513.41
Cash Retained (M)	577.30	577.30	577.30
(-) Cash Required (M)	-1,369.10	-855.69	-513.41
(=) Excess Retained (M)	-791.80	-278.39	63.89
(/) Shares Outstanding (M)	156.87	156.87	156.87
(=) Excess Retained per Share	-5.05	-1.77	0.41
LTM Dividend per Share	39.96	39.96	39.96
(+) Excess Retained per Share	-5.05	-1.77	0.41
(=) Adjusted Dividend	34.91	38.18	40.36
WACC / Discount Rate	9.96%	9.96%	9.96%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$825.65	$1,175.05	$1,763.42
Upside / Downside	167.44%	280.61%	471.19%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	6,845.50	7,290.46	7,764.34	8,269.02	8,806.51	9,378.93	9,660.30
Payout Ratio	91.57%	91.25%	90.94%	90.63%	90.31%	90.00%	92.50%
Projected Dividends (M)	6,268.20	6,652.79	7,060.89	7,493.94	7,953.45	8,441.04	8,935.77

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.96%	9.96%	9.96%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	5,993.35	6,050.16	6,106.96
Year 2 PV (M)	5,730.48	5,839.63	5,949.81
Year 3 PV (M)	5,479.07	5,636.36	5,796.62
Year 4 PV (M)	5,238.63	5,440.10	5,647.32
Year 5 PV (M)	5,008.69	5,250.61	5,501.79
PV of Terminal Value (M)	76,174.92	79,854.20	83,674.29
Equity Value (M)	103,625.14	108,071.04	112,676.79
Shares Outstanding (M)	156.87	156.87	156.87
Fair Value	$660.56	$688.90	$718.26
Upside / Downside	113.96%	123.14%	132.65%

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

Tiger Brands Limited (TBS.JO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener