DDM Analysis: AN3PG.AX

Valuation Snapshot

Stable Growth	$49.30 - $81.24	$63.49
Multi-Stage	$85.82 - $94.15	$89.91
Blended Fair Value	$76.70
Current Price	$101.63
Upside	-24.53%
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	3.27%	3.22%	1.61	1.35	1.16	0.87	0.88	1.37	1.40	1.35	1.40	1.16
YoY Growth	-	-	19.91%	15.75%	33.52%	-0.94%	-36.01%	-2.02%	4.04%	-3.90%	21.29%	-1.67%
Dividend Yield	-	-	1.59%	1.32%	1.10%	0.81%	0.84%	1.27%	1.32%	1.27%	1.39%	1.15%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	14,094.00
(-) Cash Dividends Paid (M)	8,954.00
(=) Cash Retained (M)	5,140.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,818.80	1,761.75	1,057.05
Cash Retained (M)	5,140.00	5,140.00	5,140.00
(-) Cash Required (M)	-2,818.80	-1,761.75	-1,057.05
(=) Excess Retained (M)	2,321.20	3,378.25	4,082.95
(/) Shares Outstanding (M)	3,252.37	3,252.37	3,252.37
(=) Excess Retained per Share	0.71	1.04	1.26
LTM Dividend per Share	2.75	2.75	2.75
(+) Excess Retained per Share	0.71	1.04	1.26
(=) Adjusted Dividend	3.47	3.79	4.01
WACC / Discount Rate	7.09%	7.09%	7.09%
Growth Rate	0.06%	1.06%	2.06%
Fair Value	$49.30	$63.49	$81.24
Upside / Downside	-51.49%	-37.53%	-20.06%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	14,094.00	14,242.77	14,393.12	14,545.05	14,698.58	14,853.74	15,299.35
Payout Ratio	63.53%	68.82%	74.12%	79.41%	84.71%	90.00%	92.50%
Projected Dividends (M)	8,954.00	9,802.51	10,667.94	11,550.55	12,450.60	13,368.37	14,151.90

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.09%	7.09%	7.09%
Growth Rate	0.06%	1.06%	2.06%
Year 1 PV (M)	9,062.85	9,153.43	9,244.01
Year 2 PV (M)	9,118.76	9,301.95	9,486.95
Year 3 PV (M)	9,128.21	9,404.64	9,686.61
Year 4 PV (M)	9,097.05	9,466.22	9,846.51
Year 5 PV (M)	9,030.60	9,490.99	9,969.96
PV of Terminal Value (M)	233,674.84	245,587.85	257,981.85
Equity Value (M)	279,112.31	292,405.08	306,215.90
Shares Outstanding (M)	3,252.37	3,252.37	3,252.37
Fair Value	$85.82	$89.91	$94.15
Upside / Downside	-15.56%	-11.54%	-7.36%

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

Ticker

Industry

Sector

Australia and New Zealand Banking Group Ltd (AN3PG.AX)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener