DDM Analysis: BPAC11.SA

Valuation Snapshot

Stable Growth	$189.51 - $613.28	$574.73
Multi-Stage	$80.69 - $88.32	$84.43
Blended Fair Value	$329.58
Current Price	$48.26
Upside	582.93%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	36.85%	26.80%	0.63	0.60	0.43	0.37	0.00	0.13	0.00	0.00	0.00	0.03
YoY Growth	-	-	5.27%	40.49%	15.98%	0.00%	-100.00%	0.00%	0.00%	0.00%	-100.00%	-44.97%
Dividend Yield	-	-	1.87%	1.68%	2.16%	1.41%	0.00%	1.56%	0.00%	0.00%	0.00%	0.74%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	14,680.57
(-) Cash Dividends Paid (M)	4,019.82
(=) Cash Retained (M)	10,660.75

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,936.11	1,835.07	1,101.04
Cash Retained (M)	10,660.75	10,660.75	10,660.75
(-) Cash Required (M)	-2,936.11	-1,835.07	-1,101.04
(=) Excess Retained (M)	7,724.63	8,825.68	9,559.71
(/) Shares Outstanding (M)	4,760.62	4,760.62	4,760.62
(=) Excess Retained per Share	1.62	1.85	2.01
LTM Dividend per Share	0.84	0.84	0.84
(+) Excess Retained per Share	1.62	1.85	2.01
(=) Adjusted Dividend	2.47	2.70	2.85
WACC / Discount Rate	6.87%	6.87%	6.87%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$189.51	$574.73	$613.28
Upside / Downside	292.68%	1,090.91%	1,170.79%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	14,680.57	15,634.80	16,651.06	17,733.38	18,886.05	20,113.65	20,717.06
Payout Ratio	27.38%	39.91%	52.43%	64.95%	77.48%	90.00%	92.50%
Projected Dividends (M)	4,019.82	6,239.15	8,730.01	11,518.32	14,632.23	18,102.28	19,163.28

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)	5,783.07	5,837.89	5,892.70
Year 2 PV (M)	7,500.34	7,643.20	7,787.41
Year 3 PV (M)	9,172.52	9,435.83	9,704.14
Year 4 PV (M)	10,800.49	11,215.84	11,643.07
Year 5 PV (M)	12,385.10	12,983.30	13,604.40
PV of Terminal Value (M)	338,487.85	354,836.94	371,811.75
Equity Value (M)	384,129.38	401,953.02	420,443.47
Shares Outstanding (M)	4,760.62	4,760.62	4,760.62
Fair Value	$80.69	$84.43	$88.32
Upside / Downside	67.20%	74.95%	83.00%

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

Banco BTG Pactual S.A. (BPAC11.SA)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener