Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Mode

Company

Ticker

Industry

Sector

Bunzl plc (BNZL.L)

Company Dividend Discount ModelIndustry: Food DistributionSector: Consumer Defensive

Valuation Snapshot

Stable Growth$119.84 - $519.53$289.97
Multi-Stage$73.98 - $80.99$77.42
Blended Fair Value$183.69
Current Price$23.20
Upside691.78%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS6.44%8.03%0.680.630.570.540.510.500.460.410.370.35
YoY Growth--9.01%10.08%5.60%5.19%2.51%9.92%10.13%10.21%8.01%9.94%
Dividend Yield--2.07%1.97%2.06%1.87%2.10%2.42%1.92%2.02%1.78%1.84%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)880.35
(-) Cash Dividends Paid (M)413.75
(=) Cash Retained (M)466.60
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)176.07110.0466.03
Cash Retained (M)466.60466.60466.60
(-) Cash Required (M)-176.07-110.04-66.03
(=) Excess Retained (M)290.53356.56400.57
(/) Shares Outstanding (M)334.49334.49334.49
(=) Excess Retained per Share0.871.071.20
LTM Dividend per Share1.241.241.24
(+) Excess Retained per Share0.871.071.20
(=) Adjusted Dividend2.112.302.43
WACC / Discount Rate6.54%6.54%6.54%
Growth Rate4.70%5.70%6.70%
Fair Value$119.84$289.97$519.53
Upside / Downside416.57%1,149.85%2,139.34%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)880.35930.54983.591,039.661,098.931,161.581,196.42
Payout Ratio47.00%55.60%64.20%72.80%81.40%90.00%92.50%
Projected Dividends (M)413.75517.37631.45756.86894.521,045.421,106.69

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.54%6.54%6.54%
Growth Rate4.70%5.70%6.70%
Year 1 PV (M)481.01485.61490.20
Year 2 PV (M)545.83556.30566.88
Year 3 PV (M)608.26625.86643.79
Year 4 PV (M)668.38694.28720.93
Year 5 PV (M)726.24761.59798.30
PV of Terminal Value (M)21,715.6422,772.6723,870.47
Equity Value (M)24,745.3625,896.3127,090.57
Shares Outstanding (M)334.49334.49334.49
Fair Value$73.98$77.42$80.99
Upside / Downside218.87%233.71%249.09%

High-Yield Dividend Screener

« Prev Page 30 of 30
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
LZOEXLazard Emerging Markets Equity Portfolio0.09%$0.0236.87%
PWRQuanta Services, Inc.0.09%$0.395.78%
AAMIAcadian Asset Management0.08%$0.041.59%
PDLBPonce Financial Group, Inc.0.08%$0.011.31%
VRTVertiv Holdings Co0.08%$0.155.48%
0J46.LHEICO Corporation0.07%$0.234.98%
0JYM.LMarkel Corporation0.07%$1.410.87%
CHCIComstock Holding Companies, Inc.0.06%$0.010.56%
MTVCMotive Capital Corp II0.06%$0.012.21%
ENJEntergy New Orleans, LLC First Mortgage Bonds, 5.0% Series due December 1, 20520.05%$0.010.31%
ENOEntergy New Orleans, LLC First Mortgage Bonds, 5.50% Series due April 1, 20660.05%$0.010.31%
AJRDAerojet Rocketdyne Holdings, Inc.0.04%$0.022.70%
ERESEast Resources Acquisition Company0.04%$0.001.55%
NBNNortheast Bank0.04%$0.040.38%
ARHSArhaus, Inc.0.03%$0.000.61%
BSIGBrightSphere Investment Group Inc.0.03%$0.010.34%
EWCZEuropean Wax Center, Inc.0.03%$0.000.37%
WIREEncore Wire Corporation0.03%$0.080.42%
ACFNAcorn Energy, Inc.0.02%$0.000.09%
ACMRACM Research, Inc.0.02%$0.010.62%
CFBCrossFirst Bankshares, Inc.0.02%$0.000.21%
FDSBFifth District Savings Bank0.02%$0.000.35%
GRDNGuardian Pharmacy Services, Inc.0.02%$0.000.75%
NVDANVIDIA Corporation0.02%$0.040.98%
AMGAffiliated Managers Group, Inc.0.01%$0.040.23%
BSX-PABoston Scientific Corporation0.01%$0.020.82%
FIGRFigure Technology Solutions, Inc. Class A Common Stock0.01%$0.002.22%
GNRCGenerac Holdings Inc.0.01%$0.010.18%
LAURLaureate Education, Inc.0.01%$0.000.22%
PLNTPlanet Fitness, Inc.0.01%$0.010.57%
SUMSummit Materials, Inc.0.01%$0.000.32%
BEBloom Energy Corporation0.00%$0.006.20%
BJRIBJ's Restaurants, Inc.0.00%$0.000.01%
CXWCoreCivic, Inc.0.00%$0.000.04%
INFAInformatica Inc.0.00%$0.000.10%
MMMBMamaMancini's Holdings, Inc.0.00%$0.000.04%
PMOPutnam Municipal Opportunities Trust0.00%$0.000.05%
SENEASeneca Foods Corporation0.00%$0.000.04%
SLCAU.S. Silica Holdings, Inc.0.00%$0.000.02%
UNITUniti Group Inc.0.00%$0.000.00%