DDM Analysis: BRIGADE.BO

Valuation Snapshot

Stable Growth	$895.29 - $2,965.10	$1,458.25
Multi-Stage	$564.26 - $617.59	$590.43
Blended Fair Value	$1,024.34
Current Price	$896.05
Upside	14.32%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	-4.25%	5.85%	1.91	1.91	1.43	1.14	0.00	2.38	1.36	1.69	0.00	2.25
YoY Growth	-	-	0.19%	33.56%	25.44%	0.00%	-100.00%	75.32%	-19.66%	50,900.00%	-99.85%	107.29%
Dividend Yield	-	-	0.17%	0.14%	0.25%	0.26%	0.00%	1.75%	0.78%	1.19%	0.00%	2.10%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	7,954.40
(-) Cash Dividends Paid (M)	1.50
(=) Cash Retained (M)	7,952.90

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,590.88	994.30	596.58
Cash Retained (M)	7,952.90	7,952.90	7,952.90
(-) Cash Required (M)	-1,590.88	-994.30	-596.58
(=) Excess Retained (M)	6,362.02	6,958.60	7,356.32
(/) Shares Outstanding (M)	241.56	241.56	241.56
(=) Excess Retained per Share	26.34	28.81	30.45
LTM Dividend per Share	0.01	0.01	0.01
(+) Excess Retained per Share	26.34	28.81	30.45
(=) Adjusted Dividend	26.34	28.81	30.46
WACC / Discount Rate	8.60%	8.60%	8.60%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$895.29	$1,458.25	$2,965.10
Upside / Downside	-0.08%	62.74%	230.91%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	7,954.40	8,471.44	9,022.08	9,608.51	10,233.07	10,898.22	11,225.16
Payout Ratio	0.02%	18.02%	36.01%	54.01%	72.00%	90.00%	92.50%
Projected Dividends (M)	1.50	1,526.14	3,248.97	5,189.32	7,368.19	9,808.40	10,383.28

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.60%	8.60%	8.60%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,392.03	1,405.23	1,418.42
Year 2 PV (M)	2,703.07	2,754.55	2,806.53
Year 3 PV (M)	3,938.02	4,051.07	4,166.25
Year 4 PV (M)	5,100.16	5,296.30	5,498.04
Year 5 PV (M)	6,192.65	6,491.76	6,802.31
PV of Terminal Value (M)	116,973.95	122,623.84	128,489.96
Equity Value (M)	136,299.88	142,622.74	149,181.51
Shares Outstanding (M)	241.56	241.56	241.56
Fair Value	$564.26	$590.43	$617.59
Upside / Downside	-37.03%	-34.11%	-31.08%

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

Brigade Enterprises Limited (BRIGADE.BO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener