DDM Analysis: BXB.AX

Valuation Snapshot

Stable Growth	$22.05 - $47.16	$31.39
Multi-Stage	$30.52 - $33.50	$31.98
Blended Fair Value	$31.69
Current Price	$15.41
Upside	105.64%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	2.32%	3.99%	0.38	0.29	0.23	0.22	0.20	0.34	0.24	0.25	0.25	0.15
YoY Growth	-	-	30.91%	27.43%	4.53%	8.55%	-40.75%	44.44%	-6.79%	1.15%	69.67%	-42.92%
Dividend Yield	-	-	2.48%	3.08%	2.39%	2.96%	2.35%	4.54%	2.72%	3.94%	3.43%	1.64%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,675.90
(-) Cash Dividends Paid (M)	670.90
(=) Cash Retained (M)	1,005.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	335.18	209.49	125.69
Cash Retained (M)	1,005.00	1,005.00	1,005.00
(-) Cash Required (M)	-335.18	-209.49	-125.69
(=) Excess Retained (M)	669.82	795.51	879.31
(/) Shares Outstanding (M)	1,392.06	1,392.06	1,392.06
(=) Excess Retained per Share	0.48	0.57	0.63
LTM Dividend per Share	0.48	0.48	0.48
(+) Excess Retained per Share	0.48	0.57	0.63
(=) Adjusted Dividend	0.96	1.05	1.11
WACC / Discount Rate	6.45%	6.45%	6.45%
Growth Rate	1.99%	2.99%	3.99%
Fair Value	$22.05	$31.39	$47.16
Upside / Downside	43.06%	103.73%	206.00%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,675.90	1,726.06	1,777.72	1,830.93	1,885.74	1,942.18	2,000.44
Payout Ratio	40.03%	50.03%	60.02%	70.01%	80.01%	90.00%	92.50%
Projected Dividends (M)	670.90	863.48	1,066.98	1,281.89	1,508.71	1,747.96	1,850.41

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.45%	6.45%	6.45%
Growth Rate	1.99%	2.99%	3.99%
Year 1 PV (M)	803.29	811.16	819.04
Year 2 PV (M)	923.42	941.61	959.99
Year 3 PV (M)	1,032.08	1,062.74	1,093.99
Year 4 PV (M)	1,130.03	1,175.00	1,221.31
Year 5 PV (M)	1,217.97	1,278.86	1,342.16
PV of Terminal Value (M)	37,383.61	39,252.56	41,195.51
Equity Value (M)	42,490.40	44,521.94	46,632.01
Shares Outstanding (M)	1,392.06	1,392.06	1,392.06
Fair Value	$30.52	$31.98	$33.50
Upside / Downside	98.08%	107.55%	117.38%

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

Analysis Mode

Ticker

Industry

Sector

Brambles Limited (BXB.AX)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener