DDM Analysis: TUB.BR

Valuation Snapshot

Stable Growth	$75.59 - $158.24	$106.81
Multi-Stage	$57.46 - $62.75	$60.06
Blended Fair Value	$83.44
Current Price	$133.00
Upside	-37.27%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	11.61%	7.29%	0.97	0.86	0.75	0.68	0.62	0.56	0.54	0.52	0.50	0.48
YoY Growth	-	-	12.79%	14.68%	10.28%	9.68%	10.72%	3.62%	3.82%	4.00%	4.18%	0.13%
Dividend Yield	-	-	0.68%	1.20%	1.06%	0.75%	0.75%	0.88%	0.89%	0.79%	0.84%	0.71%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	182.76
(-) Cash Dividends Paid (M)	46.33
(=) Cash Retained (M)	136.42

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	36.55	22.84	13.71
Cash Retained (M)	136.42	136.42	136.42
(-) Cash Required (M)	-36.55	-22.84	-13.71
(=) Excess Retained (M)	99.87	113.58	122.72
(/) Shares Outstanding (M)	44.51	44.51	44.51
(=) Excess Retained per Share	2.24	2.55	2.76
LTM Dividend per Share	1.04	1.04	1.04
(+) Excess Retained per Share	2.24	2.55	2.76
(=) Adjusted Dividend	3.28	3.59	3.80
WACC / Discount Rate	9.87%	9.87%	9.87%
Growth Rate	5.29%	6.29%	7.29%
Fair Value	$75.59	$106.81	$158.24
Upside / Downside	-43.16%	-19.69%	18.98%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	182.76	194.26	206.48	219.47	233.28	247.96	255.40
Payout Ratio	25.35%	38.28%	51.21%	64.14%	77.07%	90.00%	92.50%
Projected Dividends (M)	46.33	74.37	105.74	140.77	179.79	223.17	236.25

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.87%	9.87%	9.87%
Growth Rate	5.29%	6.29%	7.29%
Year 1 PV (M)	67.05	67.69	68.32
Year 2 PV (M)	85.96	87.60	89.26
Year 3 PV (M)	103.18	106.15	109.17
Year 4 PV (M)	118.82	123.40	128.11
Year 5 PV (M)	132.97	139.41	146.09
PV of Terminal Value (M)	2,049.82	2,149.03	2,252.04
Equity Value (M)	2,557.81	2,673.27	2,792.99
Shares Outstanding (M)	44.51	44.51	44.51
Fair Value	$57.46	$60.06	$62.75
Upside / Downside	-56.80%	-54.84%	-52.82%

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

Mode

Ticker

Industry

Sector

Financière de Tubize S.A. (TUB.BR)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener