DDM Analysis: BYMA.BA

Valuation Snapshot

Stable Growth	$1,867.38 - $6,042.77	$5,662.96
Multi-Stage	$802.75 - $878.21	$839.79
Blended Fair Value	$3,251.37
Current Price	$178.50
Upside	1,721.50%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019
DPS	130.00%	0.00%	9.40	5.62	1.67	0.26	0.08	0.15	0.00	0.00	0.00	0.00
YoY Growth	-	-	67.25%	236.52%	549.83%	240.22%	-48.27%	0.00%	0.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	4.21%	3.97%	5.59%	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)	155,603.72
(-) Cash Dividends Paid (M)	62,810.65
(=) Cash Retained (M)	92,793.08

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	31,120.74	19,450.47	11,670.28
Cash Retained (M)	92,793.08	92,793.08	92,793.08
(-) Cash Required (M)	-31,120.74	-19,450.47	-11,670.28
(=) Excess Retained (M)	61,672.33	73,342.61	81,122.80
(/) Shares Outstanding (M)	5,121.11	5,121.11	5,121.11
(=) Excess Retained per Share	12.04	14.32	15.84
LTM Dividend per Share	12.27	12.27	12.27
(+) Excess Retained per Share	12.04	14.32	15.84
(=) Adjusted Dividend	24.31	26.59	28.11
WACC / Discount Rate	6.87%	6.87%	6.87%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$1,867.38	$5,662.96	$6,042.77
Upside / Downside	946.15%	3,072.53%	3,285.30%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	155,603.72	165,717.97	176,489.63	187,961.46	200,178.95	213,190.59	219,586.30
Payout Ratio	40.37%	50.29%	60.22%	70.15%	80.07%	90.00%	92.50%
Projected Dividends (M)	62,810.65	83,343.91	106,281.11	131,848.03	160,289.60	191,871.53	203,117.33

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.87%	6.87%	6.87%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	77,251.60	77,983.84	78,716.09
Year 2 PV (M)	91,311.05	93,050.27	94,805.90
Year 3 PV (M)	104,996.43	108,010.50	111,081.70
Year 4 PV (M)	118,315.02	122,865.08	127,545.13
Year 5 PV (M)	131,273.99	137,614.57	144,197.82
PV of Terminal Value (M)	3,587,846.51	3,761,140.83	3,941,067.54
Equity Value (M)	4,110,994.59	4,300,665.09	4,497,414.18
Shares Outstanding (M)	5,121.11	5,121.11	5,121.11
Fair Value	$802.75	$839.79	$878.21
Upside / Downside	349.72%	370.47%	391.99%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 24 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
EXPD	Expeditors International of Washington, Inc.	0.99%	$1.50	24.32%
LISOX	Lazard International Strategic Equity Ptf Open Shares	0.99%	$0.13	36.87%
MXC	Mexco Energy Corporation	0.99%	$0.10	12.25%
NIC	Nicolet Bankshares, Inc.	0.99%	$1.19	12.58%
PAYC	Paycom Software, Inc.	0.99%	$1.51	18.80%
RRC	Range Resources Corporation	0.99%	$0.35	14.60%
WLFC	Willis Lease Finance Corporation	0.99%	$1.32	7.58%
WOR	Worthington Industries, Inc.	0.99%	$0.52	23.95%
CNXN	PC Connection, Inc.	0.98%	$0.56	16.89%
CAT	Caterpillar Inc.	0.97%	$5.78	29.40%
CNK	Cinemark Holdings, Inc.	0.97%	$0.23	18.28%
ECL	Ecolab Inc.	0.97%	$2.54	36.57%
EVR	Evercore Inc.	0.97%	$3.41	27.02%
LSBK	Lake Shore Bancorp, Inc.	0.96%	$0.14	24.34%
0ITL.L	Arthur J. Gallagher & Co.	0.95%	$2.42	39.43%
0IZI.L	W.W. Grainger, Inc.	0.95%	$9.52	26.47%
0L5V.L	The Sherwin-Williams Company	0.95%	$3.11	30.09%
0R2S.L	Stryker Corporation	0.95%	$3.28	43.09%
RRX	Regal Rexnord Corporation	0.95%	$1.39	36.07%
WT	WisdomTree, Inc.	0.95%	$0.12	18.12%
J	Jacobs Solutions Inc.	0.94%	$1.27	53.80%
ORCL	Oracle Corporation	0.94%	$1.84	34.81%
TCBS	Texas Community Bancshares, Inc.	0.94%	$0.17	19.22%
IMKTA	Ingles Markets, Incorporated	0.93%	$0.65	14.68%
ODC	Oil-Dri Corporation of America	0.93%	$0.45	12.28%
PENG	Penguin Solutions, Inc.	0.93%	$0.19	40.17%
SSBK	Southern States Bancshares, Inc.	0.93%	$0.34	9.19%
DAL	Delta Air Lines, Inc.	0.92%	$0.63	8.94%
HIFS	Hingham Institution for Savings	0.92%	$2.49	12.15%
RL	Ralph Lauren Corporation	0.92%	$3.34	24.37%
OPY	Oppenheimer Holdings Inc.	0.91%	$0.66	8.90%
BGC	BGC Group, Inc	0.90%	$0.08	23.56%
CDRE	Cadre Holdings, Inc.	0.90%	$0.37	33.35%
MBNKP	Medallion Bank	0.90%	$0.23	12.50%
JBHT	J.B. Hunt Transport Services, Inc.	0.89%	$1.75	30.14%
NYT	The New York Times Company	0.89%	$0.62	30.32%
RMD	ResMed Inc.	0.89%	$2.18	22.31%
VBFC	Village Bank and Trust Financial Corp.	0.89%	$0.72	15.35%
0I14.L	Cognex Corporation	0.88%	$0.32	49.16%
AR	Antero Resources Corporation	0.88%	$0.30	17.15%
LDOS	Leidos Holdings, Inc.	0.88%	$1.61	14.88%
LMAT	LeMaitre Vascular, Inc.	0.88%	$0.70	32.20%
NNI	Nelnet, Inc.	0.88%	$1.14	9.52%
PFSI	PennyMac Financial Services, Inc.	0.88%	$1.16	12.49%
SMBK	SmartFinancial, Inc.	0.88%	$0.32	11.76%
BYD	Boyd Gaming Corporation	0.87%	$0.75	3.22%
ROST	Ross Stores, Inc.	0.87%	$1.59	24.85%
BBSI	Barrett Business Services, Inc.	0.86%	$0.31	15.02%
BCO	The Brink's Company	0.86%	$1.00	24.81%
HXL	Hexcel Corporation	0.86%	$0.66	77.18%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

Bolsas y Mercados Argentinos S.A. (BYMA.BA)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener