DDM Analysis: B61.SI

Valuation Snapshot

Stable Growth	$7.76 - $16.14	$10.95
Multi-Stage	$11.85 - $13.01	$12.42
Blended Fair Value	$11.68
Current Price	$3.60
Upside	224.50%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	-6.17%	0.00%	0.16	0.04	0.16	0.33	0.11	0.22	0.18	0.33	0.33	0.33
YoY Growth	-	-	300.01%	-75.00%	-51.52%	200.00%	-50.00%	22.22%	-45.45%	0.00%	0.00%	106.25%
Dividend Yield	-	-	4.44%	1.16%	3.96%	6.59%	2.28%	5.76%	3.08%	5.71%	5.02%	7.30%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	114.29
(-) Cash Dividends Paid (M)	41.43
(=) Cash Retained (M)	72.87

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	22.86	14.29	8.57
Cash Retained (M)	72.87	72.87	72.87
(-) Cash Required (M)	-22.86	-14.29	-8.57
(=) Excess Retained (M)	50.01	58.58	64.30
(/) Shares Outstanding (M)	258.93	258.93	258.93
(=) Excess Retained per Share	0.19	0.23	0.25
LTM Dividend per Share	0.16	0.16	0.16
(+) Excess Retained per Share	0.19	0.23	0.25
(=) Adjusted Dividend	0.35	0.39	0.41
WACC / Discount Rate	6.19%	6.19%	6.19%
Growth Rate	1.57%	2.57%	3.57%
Fair Value	$7.76	$10.95	$16.14
Upside / Downside	115.68%	204.04%	348.45%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	114.29	117.23	120.25	123.35	126.53	129.78	133.68
Payout Ratio	36.24%	47.00%	57.75%	68.50%	79.25%	90.00%	92.50%
Projected Dividends (M)	41.43	55.10	69.44	84.49	100.27	116.81	123.65

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.19%	6.19%	6.19%
Growth Rate	1.57%	2.57%	3.57%
Year 1 PV (M)	51.38	51.88	52.39
Year 2 PV (M)	60.38	61.58	62.78
Year 3 PV (M)	68.51	70.55	72.64
Year 4 PV (M)	75.81	78.84	81.96
Year 5 PV (M)	82.35	86.49	90.79
PV of Terminal Value (M)	2,729.26	2,866.28	3,008.75
Equity Value (M)	3,067.70	3,215.62	3,369.31
Shares Outstanding (M)	258.93	258.93	258.93
Fair Value	$11.85	$12.42	$13.01
Upside / Downside	229.10%	244.97%	261.46%

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

Bukit Sembawang Estates Limited (B61.SI)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener