DDM Analysis: BAUH4.SA

Valuation Snapshot

Stable Growth	$464.14 - $1,063.22	$996.38
Multi-Stage	$163.51 - $179.11	$171.17
Blended Fair Value	$583.77
Current Price	$86.96
Upside	571.31%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	17.53%	19.23%	0.78	1.15	0.39	0.94	0.62	0.35	0.60	0.11	0.08	0.33
YoY Growth	-	-	-32.28%	191.29%	-58.33%	52.93%	78.37%	-42.14%	468.18%	38.89%	-76.91%	145.70%
Dividend Yield	-	-	0.98%	1.44%	0.49%	1.25%	0.67%	0.43%	2.41%	0.69%	0.86%	5.58%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	27.96
(-) Cash Dividends Paid (M)	6.12
(=) Cash Retained (M)	21.84

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	5.59	3.50	2.10
Cash Retained (M)	21.84	21.84	21.84
(-) Cash Required (M)	-5.59	-3.50	-2.10
(=) Excess Retained (M)	16.25	18.35	19.75
(/) Shares Outstanding (M)	5.22	5.22	5.22
(=) Excess Retained per Share	3.11	3.51	3.78
LTM Dividend per Share	1.17	1.17	1.17
(+) Excess Retained per Share	3.11	3.51	3.78
(=) Adjusted Dividend	4.28	4.68	4.95
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	5.34%	6.34%	7.34%
Fair Value	$464.14	$996.38	$1,063.22
Upside / Downside	433.74%	1,045.79%	1,122.65%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	27.96	29.73	31.62	33.62	35.75	38.02	39.16
Payout Ratio	21.88%	35.50%	49.13%	62.75%	76.38%	90.00%	92.50%
Projected Dividends (M)	6.12	10.56	15.53	21.10	27.30	34.21	36.22

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	5.34%	6.34%	7.34%
Year 1 PV (M)	9.84	9.93	10.02
Year 2 PV (M)	13.49	13.74	14.00
Year 3 PV (M)	17.07	17.56	18.06
Year 4 PV (M)	20.58	21.38	22.19
Year 5 PV (M)	24.03	25.20	26.40
PV of Terminal Value (M)	768.84	806.04	844.66
Equity Value (M)	853.85	893.84	935.34
Shares Outstanding (M)	5.22	5.22	5.22
Fair Value	$163.51	$171.17	$179.11
Upside / Downside	88.03%	96.84%	105.97%

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

Excelsior Alimentos S.A. (BAUH4.SA)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener