DDM Analysis: SANB11.SA

Valuation Snapshot

Stable Growth	$88.34 - $319.41	$280.00
Multi-Stage	$41.77 - $45.63	$43.67
Blended Fair Value	$161.83
Current Price	$29.40
Upside	450.46%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-4.17%	9.85%	0.75	0.73	0.99	1.33	1.38	0.93	0.81	0.76	0.43	0.54
YoY Growth	-	-	3.09%	-26.28%	-25.38%	-3.63%	47.84%	14.44%	7.50%	76.04%	-19.59%	81.82%
Dividend Yield	-	-	2.82%	2.59%	3.70%	3.66%	3.62%	3.59%	1.90%	2.00%	1.62%	3.28%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	11,985.65
(-) Cash Dividends Paid (M)	9,115.64
(=) Cash Retained (M)	2,870.01

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,397.13	1,498.21	898.92
Cash Retained (M)	2,870.01	2,870.01	2,870.01
(-) Cash Required (M)	-2,397.13	-1,498.21	-898.92
(=) Excess Retained (M)	472.88	1,371.80	1,971.08
(/) Shares Outstanding (M)	7,462.76	7,462.76	7,462.76
(=) Excess Retained per Share	0.06	0.18	0.26
LTM Dividend per Share	1.22	1.22	1.22
(+) Excess Retained per Share	0.06	0.18	0.26
(=) Adjusted Dividend	1.28	1.41	1.49
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$88.34	$280.00	$319.41
Upside / Downside	200.46%	852.39%	986.41%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	11,985.65	12,764.71	13,594.42	14,478.06	15,419.13	16,421.37	16,914.01
Payout Ratio	76.05%	78.84%	81.63%	84.42%	87.21%	90.00%	92.50%
Projected Dividends (M)	9,115.64	10,064.17	11,097.50	12,222.64	13,447.16	14,779.24	15,645.46

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	9,314.45	9,402.73	9,491.02
Year 2 PV (M)	9,505.68	9,686.74	9,869.50
Year 3 PV (M)	9,689.52	9,967.67	10,251.09
Year 4 PV (M)	9,866.13	10,245.55	10,635.82
Year 5 PV (M)	10,035.69	10,520.41	11,023.69
PV of Terminal Value (M)	263,325.46	276,044.18	289,249.67
Equity Value (M)	311,736.92	325,867.29	340,520.80
Shares Outstanding (M)	7,462.76	7,462.76	7,462.76
Fair Value	$41.77	$43.67	$45.63
Upside / Downside	42.08%	48.52%	55.20%

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

Banco Santander (Brasil) S.A. (SANB11.SA)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener