DDM Analysis: RUBFILA.BO

Valuation Snapshot

Stable Growth	$901.86 - $1,062.55	$995.76
Multi-Stage	$195.69 - $214.43	$204.88
Blended Fair Value	$600.32
Current Price	$85.87
Upside	599.11%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	2.73%	9.65%	1.20	1.20	1.75	1.30	1.09	1.05	1.00	0.72	0.48	0.60
YoY Growth	-	-	0.00%	-31.43%	34.61%	18.85%	4.28%	4.42%	39.73%	50.00%	-19.76%	25.00%
Dividend Yield	-	-	1.40%	1.47%	2.38%	1.66%	1.16%	3.00%	2.63%	1.11%	0.70%	1.64%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	290.02
(-) Cash Dividends Paid (M)	65.12
(=) Cash Retained (M)	224.89

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	58.00	36.25	21.75
Cash Retained (M)	224.89	224.89	224.89
(-) Cash Required (M)	-58.00	-36.25	-21.75
(=) Excess Retained (M)	166.89	188.64	203.14
(/) Shares Outstanding (M)	54.28	54.28	54.28
(=) Excess Retained per Share	3.07	3.48	3.74
LTM Dividend per Share	1.20	1.20	1.20
(+) Excess Retained per Share	3.07	3.48	3.74
(=) Adjusted Dividend	4.27	4.67	4.94
WACC / Discount Rate	5.80%	5.80%	5.80%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$901.86	$995.76	$1,062.55
Upside / Downside	950.26%	1,059.61%	1,137.39%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	290.02	308.87	328.94	350.32	373.09	397.35	409.27
Payout Ratio	22.45%	35.96%	49.47%	62.98%	76.49%	90.00%	92.50%
Projected Dividends (M)	65.12	111.08	162.74	220.64	285.38	357.61	378.57

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.80%	5.80%	5.80%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	104.00	104.99	105.97
Year 2 PV (M)	142.66	145.38	148.12
Year 3 PV (M)	181.09	186.29	191.59
Year 4 PV (M)	219.31	227.74	236.41
Year 5 PV (M)	257.30	269.73	282.63
PV of Terminal Value (M)	9,717.96	10,187.34	10,674.69
Equity Value (M)	10,622.32	11,121.46	11,639.41
Shares Outstanding (M)	54.28	54.28	54.28
Fair Value	$195.69	$204.88	$214.43
Upside / Downside	127.89%	138.60%	149.71%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 25 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
MDC	M.D.C. Holdings, Inc.	0.86%	$0.54	55.94%
AXP	American Express Company	0.85%	$3.17	20.85%
FOXA	Fox Corporation	0.85%	$0.62	13.96%
LMST	Limestone Bancorp, Inc.	0.85%	$0.20	8.06%
RCL	Royal Caribbean Cruises Ltd.	0.85%	$2.41	16.19%
AZZ	AZZ Inc.	0.84%	$0.92	8.89%
HIBB	Hibbett, Inc.	0.84%	$0.74	9.00%
MAR	Marriott International, Inc.	0.84%	$2.62	27.38%
MORN	Morningstar, Inc.	0.84%	$1.77	20.03%
SGH	SMART Global Holdings, Inc.	0.84%	$0.14	30.96%
URI	United Rentals, Inc.	0.84%	$7.13	18.10%
0HYJ.L	Cintas Corporation	0.83%	$1.54	34.15%
EFX	Equifax Inc.	0.83%	$1.78	33.46%
GM	General Motors Company	0.82%	$0.66	21.22%
KVSA	Khosla Ventures Acquisition Co.	0.81%	$0.09	9.61%
WMT	Walmart Inc.	0.81%	$0.91	31.92%
BMI	Badger Meter, Inc.	0.80%	$1.41	30.10%
FRD	Friedman Industries, Incorporated	0.80%	$0.16	9.82%
ITT	ITT Inc.	0.80%	$1.40	22.66%
MLI	Mueller Industries, Inc.	0.80%	$0.94	13.89%
SSSSL	SuRo Capital Corp. 6.00% Notes due 2026	0.80%	$0.20	8.46%
RGLD	Royal Gold, Inc.	0.79%	$1.75	24.00%
VRSK	Verisk Analytics, Inc.	0.79%	$1.74	26.41%
COF	Capital One Financial Corporation	0.78%	$1.94	87.57%
EE	Excelerate Energy, Inc.	0.78%	$0.22	9.21%
0K36.L	Moody's Corporation	0.77%	$3.82	30.70%
HCI	HCI Group, Inc.	0.77%	$1.42	9.00%
PH	Parker-Hannifin Corporation	0.77%	$6.85	24.15%
SEI	Solaris Energy Infrastructure, Inc.	0.77%	$0.39	44.96%
0HQN.L	Cboe Global Markets, Inc.	0.76%	$1.90	20.31%
ASIC	Ategrity Specialty Holdings LLC	0.76%	$0.15	12.77%
GL	Globe Life Inc.	0.75%	$1.03	7.35%
0KYY.L	S&P Global Inc.	0.74%	$3.81	28.09%
PHM	PulteGroup, Inc.	0.74%	$0.89	6.67%
ROP	Roper Technologies, Inc.	0.74%	$3.20	22.09%
ZWS	Zurn Elkay Water Solutions Corporation	0.74%	$0.35	30.63%
JOE	The St. Joe Company	0.73%	$0.43	24.05%
TOL	Toll Brothers, Inc.	0.73%	$0.99	7.16%
TTEK	Tetra Tech, Inc.	0.73%	$0.25	26.25%
0HCB.L	Alcoa Corporation	0.72%	$0.40	9.08%
A	Agilent Technologies, Inc.	0.72%	$0.99	21.64%
FCFS	FirstCash Holdings, Inc	0.72%	$1.13	16.40%
TRAK	ReposiTrak, Inc.	0.72%	$0.09	22.94%
BKNG	Booking Holdings Inc.	0.71%	$37.78	24.39%
PGC	Peapack-Gladstone Financial Corporation	0.71%	$0.20	10.22%
ASO	Academy Sports and Outdoors, Inc.	0.70%	$0.37	6.63%
BRO	Brown & Brown, Inc.	0.70%	$0.54	18.02%
INTU	Intuit Inc.	0.70%	$4.39	29.97%
MSFT	Microsoft Corporation	0.70%	$3.31	23.52%
NCR	NCR Corporation	0.70%	$0.11	1.70%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Rubfila International Limited (RUBFILA.BO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener