DDM Analysis: BAUH4.SA

Valuation Snapshot

Stable Growth	$463.89 - $1,063.22	$996.38
Multi-Stage	$163.48 - $179.08	$171.14
Blended Fair Value	$583.76
Current Price	$86.96
Upside	571.29%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	17.53%	19.23%	0.78	1.15	0.39	0.94	0.62	0.35	0.60	0.11	0.08	0.33
YoY Growth	-	-	-32.28%	191.29%	-58.33%	52.93%	78.37%	-42.14%	468.18%	38.89%	-76.91%	145.70%
Dividend Yield	-	-	0.98%	1.44%	0.49%	1.25%	0.67%	0.43%	2.41%	0.69%	0.86%	5.58%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	27.96
(-) Cash Dividends Paid (M)	6.12
(=) Cash Retained (M)	21.84

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	5.59	3.50	2.10
Cash Retained (M)	21.84	21.84	21.84
(-) Cash Required (M)	-5.59	-3.50	-2.10
(=) Excess Retained (M)	16.25	18.35	19.75
(/) Shares Outstanding (M)	5.22	5.22	5.22
(=) Excess Retained per Share	3.11	3.51	3.78
LTM Dividend per Share	1.17	1.17	1.17
(+) Excess Retained per Share	3.11	3.51	3.78
(=) Adjusted Dividend	4.28	4.68	4.95
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	5.34%	6.34%	7.34%
Fair Value	$463.89	$996.38	$1,063.22
Upside / Downside	433.45%	1,045.79%	1,122.65%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	27.96	29.73	31.62	33.62	35.75	38.02	39.16
Payout Ratio	21.88%	35.50%	49.13%	62.75%	76.38%	90.00%	92.50%
Projected Dividends (M)	6.12	10.56	15.53	21.10	27.30	34.21	36.22

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	5.34%	6.34%	7.34%
Year 1 PV (M)	9.84	9.93	10.02
Year 2 PV (M)	13.49	13.74	14.00
Year 3 PV (M)	17.07	17.56	18.06
Year 4 PV (M)	20.58	21.38	22.19
Year 5 PV (M)	24.03	25.20	26.40
PV of Terminal Value (M)	768.70	805.89	844.50
Equity Value (M)	853.71	893.69	935.18
Shares Outstanding (M)	5.22	5.22	5.22
Fair Value	$163.48	$171.14	$179.08
Upside / Downside	88.00%	96.80%	105.94%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 9 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
ATLO	Ames National Corporation	3.84%	$0.87	48.60%
FRME	First Merchants Corporation	3.83%	$1.44	35.39%
PCAR	PACCAR Inc	3.83%	$4.27	83.66%
0HJO.L	AvalonBay Communities, Inc.	3.82%	$6.86	84.26%
FE	FirstEnergy Corp.	3.82%	$1.73	75.49%
LXFR	Luxfer Holdings PLC	3.81%	$0.52	98.38%
LCII	LCI Industries	3.80%	$4.72	64.48%
NEN	New England Realty Associates Limited Partnership	3.78%	$2.44	73.23%
PAYX	Paychex, Inc.	3.78%	$4.10	91.97%
RGCO	RGC Resources, Inc.	3.78%	$0.81	63.02%
UBSI	United Bankshares, Inc.	3.78%	$1.45	48.05%
SLVM	Sylvamo Corporation	3.77%	$1.80	41.11%
CAC	Camden National Corporation	3.75%	$1.61	47.99%
ARCH	Arch Resources, Inc.	3.74%	$5.04	50.87%
USB	U.S. Bancorp	3.74%	$2.02	43.68%
WSR	Whitestone REIT	3.74%	$0.52	60.32%
FDBC	Fidelity D & D Bancorp, Inc.	3.73%	$1.61	35.71%
WNC	Wabash National Corporation	3.73%	$0.33	5.38%
VLY	Valley National Bancorp	3.72%	$0.43	47.26%
GHLD	Guild Holdings Company	3.71%	$0.74	36.91%
FNF	Fidelity National Financial, Inc.	3.69%	$2.00	46.79%
IPAR	Inter Parfums, Inc.	3.68%	$3.15	61.47%
WSBF	Waterstone Financial, Inc.	3.68%	$0.61	45.57%
AROW	Arrow Financial Corporation	3.66%	$1.15	54.67%
ASIX	AdvanSix Inc.	3.66%	$0.63	32.72%
ASRV	AmeriServ Financial, Inc.	3.66%	$0.12	78.81%
CVGW	Calavo Growers, Inc.	3.66%	$0.80	71.92%
OXY	Occidental Petroleum Corporation	3.65%	$1.55	75.62%
FMAO	Farmers & Merchants Bancorp, Inc.	3.64%	$0.89	37.59%
LNKB	LINKBANCORP, Inc.	3.64%	$0.30	29.21%
BHRB	Burke & Herbert Bank & Trust Company	3.63%	$2.24	31.71%
EOG	EOG Resources, Inc.	3.63%	$3.90	38.34%
FITB	Fifth Third Bancorp	3.61%	$1.72	47.89%
LNC	Lincoln National Corporation	3.61%	$1.63	14.98%
MCBS	MetroCity Bankshares, Inc.	3.61%	$0.95	36.60%
OZK	Bank OZK	3.61%	$1.70	26.69%
PCB	PCB Bancorp	3.61%	$0.78	31.72%
SFD	SMITHFIELD FOODS INC	3.60%	$0.80	36.46%
0HOB.L	H&R Block, Inc.	3.59%	$1.54	33.12%
ASB	Associated Banc-Corp	3.59%	$0.92	87.56%
PLOW	Douglas Dynamics, Inc.	3.59%	$1.18	66.47%
EXC	Exelon Corporation	3.58%	$1.57	56.50%
MC	Moelis & Company	3.58%	$2.55	85.89%
TIPT	Tiptree Inc.	3.57%	$0.64	49.10%
BPRN	Princeton Bancorp, Inc.	3.56%	$1.20	46.56%
EVRG	Evergy, Inc.	3.56%	$2.60	71.71%
CZFS	Citizens Financial Services, Inc.	3.55%	$1.97	27.82%
CNO-PA	CNO Financial Group, Inc. 5.125	3.54%	$0.67	22.53%
NBTB	NBT Bancorp Inc.	3.54%	$1.47	46.30%
0JQQ.L	Archer-Daniels-Midland Company	3.53%	$2.03	82.76%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Excelsior Alimentos S.A. (BAUH4.SA)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener