DDM Analysis: AN3PG.AX

Valuation Snapshot

Stable Growth	$49.30 - $81.24	$63.49
Multi-Stage	$85.82 - $94.15	$89.91
Blended Fair Value	$76.70
Current Price	$101.63
Upside	-24.53%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	3.27%	3.22%	1.61	1.35	1.16	0.87	0.88	1.37	1.40	1.35	1.40	1.16
YoY Growth	-	-	19.91%	15.75%	33.52%	-0.94%	-36.01%	-2.02%	4.04%	-3.90%	21.29%	-1.67%
Dividend Yield	-	-	1.59%	1.32%	1.10%	0.81%	0.84%	1.27%	1.32%	1.27%	1.39%	1.15%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	14,094.00
(-) Cash Dividends Paid (M)	8,954.00
(=) Cash Retained (M)	5,140.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,818.80	1,761.75	1,057.05
Cash Retained (M)	5,140.00	5,140.00	5,140.00
(-) Cash Required (M)	-2,818.80	-1,761.75	-1,057.05
(=) Excess Retained (M)	2,321.20	3,378.25	4,082.95
(/) Shares Outstanding (M)	3,252.37	3,252.37	3,252.37
(=) Excess Retained per Share	0.71	1.04	1.26
LTM Dividend per Share	2.75	2.75	2.75
(+) Excess Retained per Share	0.71	1.04	1.26
(=) Adjusted Dividend	3.47	3.79	4.01
WACC / Discount Rate	7.09%	7.09%	7.09%
Growth Rate	0.06%	1.06%	2.06%
Fair Value	$49.30	$63.49	$81.24
Upside / Downside	-51.49%	-37.53%	-20.06%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	14,094.00	14,242.77	14,393.12	14,545.05	14,698.58	14,853.74	15,299.35
Payout Ratio	63.53%	68.82%	74.12%	79.41%	84.71%	90.00%	92.50%
Projected Dividends (M)	8,954.00	9,802.51	10,667.94	11,550.55	12,450.60	13,368.37	14,151.90

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.09%	7.09%	7.09%
Growth Rate	0.06%	1.06%	2.06%
Year 1 PV (M)	9,062.85	9,153.43	9,244.01
Year 2 PV (M)	9,118.76	9,301.95	9,486.95
Year 3 PV (M)	9,128.21	9,404.64	9,686.61
Year 4 PV (M)	9,097.05	9,466.22	9,846.51
Year 5 PV (M)	9,030.60	9,490.99	9,969.96
PV of Terminal Value (M)	233,674.84	245,587.85	257,981.85
Equity Value (M)	279,112.31	292,405.08	306,215.90
Shares Outstanding (M)	3,252.37	3,252.37	3,252.37
Fair Value	$85.82	$89.91	$94.15
Upside / Downside	-15.56%	-11.54%	-7.36%

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

Australia and New Zealand Banking Group Ltd (AN3PG.AX)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener