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 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

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