DDM Analysis: BESALCO.SN

Valuation Snapshot

Stable Growth	$8,397.79 - $18,208.85	$17,064.36
Multi-Stage	$2,744.19 - $3,004.09	$2,871.75
Blended Fair Value	$9,968.06
Current Price	$861.99
Upside	1,056.40%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019
DPS	15.00%	0.00%	41.27	31.92	19.53	18.06	8.45	20.52	0.00	0.00	0.00	0.00
YoY Growth	-	-	29.28%	63.49%	8.10%	113.70%	-58.81%	0.00%	0.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	5.62%	5.74%	4.83%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	50,692.21
(-) Cash Dividends Paid (M)	17,622.94
(=) Cash Retained (M)	33,069.27

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	10,138.44	6,336.53	3,801.92
Cash Retained (M)	33,069.27	33,069.27	33,069.27
(-) Cash Required (M)	-10,138.44	-6,336.53	-3,801.92
(=) Excess Retained (M)	22,930.83	26,732.75	29,267.36
(/) Shares Outstanding (M)	553.65	553.65	553.65
(=) Excess Retained per Share	41.42	48.28	52.86
LTM Dividend per Share	31.83	31.83	31.83
(+) Excess Retained per Share	41.42	48.28	52.86
(=) Adjusted Dividend	73.25	80.11	84.69
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$8,397.79	$17,064.36	$18,208.85
Upside / Downside	874.23%	1,879.65%	2,012.42%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	50,692.21	53,987.20	57,496.37	61,233.64	65,213.82	69,452.72	71,536.30
Payout Ratio	34.76%	45.81%	56.86%	67.91%	78.95%	90.00%	92.50%
Projected Dividends (M)	17,622.94	24,732.44	32,691.72	41,581.21	51,488.22	62,507.45	66,171.08

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	23,022.14	23,240.36	23,458.58
Year 2 PV (M)	28,326.66	28,866.20	29,410.84
Year 3 PV (M)	33,537.72	34,500.47	35,481.47
Year 4 PV (M)	38,656.55	40,143.17	41,672.26
Year 5 PV (M)	43,684.34	45,794.31	47,985.03
PV of Terminal Value (M)	1,352,108.08	1,417,415.41	1,485,222.20
Equity Value (M)	1,519,335.49	1,589,959.92	1,663,230.38
Shares Outstanding (M)	553.65	553.65	553.65
Fair Value	$2,744.19	$2,871.75	$3,004.09
Upside / Downside	218.36%	233.15%	248.51%

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

Ticker

Industry

Sector

Besalco S.A. (BESALCO.SN)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener