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 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

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