DDM Analysis: CARERATING.BO

Valuation Snapshot

Stable Growth	$548.90 - $878.88	$698.32
Multi-Stage	$600.83 - $657.82	$628.79
Blended Fair Value	$663.55
Current Price	$1,788.20
Upside	-62.89%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	-11.88%	-14.87%	18.24	22.22	19.85	12.72	13.21	34.33	64.90	32.98	32.96	30.24
YoY Growth	-	-	-17.90%	11.92%	56.04%	-3.70%	-61.51%	-47.10%	96.78%	0.05%	8.99%	-66.87%
Dividend Yield	-	-	1.02%	2.04%	2.83%	3.03%	1.87%	8.18%	6.88%	2.63%	2.06%	3.04%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,528.62
(-) Cash Dividends Paid (M)	220.59
(=) Cash Retained (M)	1,308.03

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	305.72	191.08	114.65
Cash Retained (M)	1,308.03	1,308.03	1,308.03
(-) Cash Required (M)	-305.72	-191.08	-114.65
(=) Excess Retained (M)	1,002.30	1,116.95	1,193.38
(/) Shares Outstanding (M)	30.10	30.10	30.10
(=) Excess Retained per Share	33.30	37.11	39.65
LTM Dividend per Share	7.33	7.33	7.33
(+) Excess Retained per Share	33.30	37.11	39.65
(=) Adjusted Dividend	40.63	44.44	46.97
WACC / Discount Rate	10.02%	10.02%	10.02%
Growth Rate	2.44%	3.44%	4.44%
Fair Value	$548.90	$698.32	$878.88
Upside / Downside	-69.30%	-60.95%	-50.85%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,528.62	1,581.20	1,635.60	1,691.87	1,750.07	1,810.28	1,864.59
Payout Ratio	14.43%	29.54%	44.66%	59.77%	74.89%	90.00%	92.50%
Projected Dividends (M)	220.59	467.16	730.43	1,011.27	1,310.56	1,629.25	1,724.74

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	10.02%	10.02%	10.02%
Growth Rate	2.44%	3.44%	4.44%
Year 1 PV (M)	420.50	424.60	428.71
Year 2 PV (M)	591.81	603.42	615.14
Year 3 PV (M)	737.51	759.32	781.55
Year 4 PV (M)	860.32	894.40	929.50
Year 5 PV (M)	962.70	1,010.61	1,060.41
PV of Terminal Value (M)	14,512.60	15,234.91	15,985.70
Equity Value (M)	18,085.43	18,927.26	19,801.01
Shares Outstanding (M)	30.10	30.10	30.10
Fair Value	$600.83	$628.79	$657.82
Upside / Downside	-66.40%	-64.84%	-63.21%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 12 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
SO	The Southern Company	3.09%	$2.69	67.01%
CFR	Cullen/Frost Bankers, Inc.	3.08%	$3.94	39.68%
CMS	CMS Energy Corporation	3.08%	$2.17	62.27%
SJW	SJW Group	3.08%	$1.60	52.08%
SNV	Synovus Financial Corp.	3.08%	$1.54	27.05%
0HCT.L	Alliant Energy Corporation	3.07%	$1.99	62.84%
0M3L.L	Zions Bancorporation, National Association	3.07%	$1.79	31.01%
IVZ	Invesco Ltd.	3.07%	$0.83	35.83%
SWX	Southwest Gas Holdings, Inc.	3.07%	$2.46	38.44%
PEG	Public Service Enterprise Group Incorporated	3.06%	$2.48	59.65%
CASS	Cass Information Systems, Inc.	3.05%	$1.24	52.58%
CIVB	Civista Bancshares, Inc.	3.05%	$0.67	25.26%
TXN	Texas Instruments Incorporated	3.05%	$5.41	98.14%
CTRE	CareTrust REIT, Inc.	3.04%	$1.10	89.62%
UCB	United Community Banks, Inc.	3.04%	$0.95	36.76%
DRI	Darden Restaurants, Inc.	3.03%	$5.68	60.69%
HMN	Horace Mann Educators Corporation	3.02%	$1.36	34.55%
VG	Venture Global, Inc.	3.02%	$0.21	24.09%
HFBL	Home Federal Bancorp, Inc. of Louisiana	3.01%	$0.54	35.96%
TOWN	TowneBank	3.01%	$1.00	45.24%
GBCI	Glacier Bancorp, Inc.	3.00%	$1.34	64.06%
MBWM	Mercantile Bank Corporation	3.00%	$1.43	27.14%
PPL	PPL Corporation	3.00%	$1.05	71.70%
DTSQ	DT Cloud Star Acquisition Corporation	2.99%	$0.32	87.02%
EBMT	Eagle Bancorp Montana, Inc.	2.99%	$0.58	33.76%
INDB	Independent Bank Corp.	2.99%	$2.19	35.86%
ESSA	ESSA Bancorp, Inc.	2.98%	$0.61	39.75%
RDN	Radian Group Inc.	2.98%	$1.07	25.60%
0K0X.L	MetLife, Inc.	2.96%	$2.36	41.08%
CUBB	Customers Bancorp, Inc 5.375% S	2.96%	$0.66	12.54%
HBB	Hamilton Beach Brands Holding Company	2.96%	$0.47	20.02%
SD	SandRidge Energy, Inc.	2.96%	$0.44	24.38%
STRW	Strawberry Fields REIT LLC	2.95%	$0.38	70.76%
INGR	Ingredion Incorporated	2.94%	$3.23	32.02%
JWN	Nordstrom, Inc.	2.94%	$0.73	42.03%
PKBK	Parke Bancorp, Inc.	2.94%	$0.71	25.08%
0JW2.L	M&T Bank Corporation	2.93%	$5.91	33.38%
EIG	Employers Holdings, Inc.	2.93%	$1.26	48.48%
MYE	Myers Industries, Inc.	2.93%	$0.55	73.41%
RM	Regional Management Corp.	2.93%	$1.15	28.16%
HSY	The Hershey Company	2.92%	$5.33	79.75%
STZ	Constellation Brands, Inc.	2.92%	$4.12	59.24%
AROC	Archrock, Inc.	2.91%	$0.77	51.05%
JXN	Jackson Financial Inc.	2.91%	$3.13	38.19%
OSPN	OneSpan Inc.	2.91%	$0.36	23.87%
0LC6.L	Sysco Corporation	2.90%	$2.10	55.57%
EXE	Expand Energy Corporation	2.89%	$3.17	87.89%
PG	The Procter & Gamble Company	2.89%	$4.09	59.50%
RES	RPC, Inc.	2.89%	$0.16	72.96%
0M1R.L	Xcel Energy Inc.	2.88%	$2.16	65.69%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

CARE Ratings Limited (CARERATING.BO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener