DDM Analysis: EYDAP.AT

Valuation Snapshot

Stable Growth	$0.90 - $1.19	$1.05
Multi-Stage	$3.16 - $3.51	$3.33
Blended Fair Value	$2.19
Current Price	$5.79
Upside	-62.16%
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	-17.36%	-12.13%	0.10	0.02	0.28	0.47	0.37	0.26	0.19	0.47	0.30	0.19
YoY Growth	-	-	404.58%	-92.80%	-40.69%	24.70%	43.44%	37.52%	-59.75%	57.38%	54.80%	-47.21%
Dividend Yield	-	-	1.70%	0.33%	4.06%	5.97%	5.44%	3.45%	3.79%	7.46%	5.36%	3.86%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	28.65
(-) Cash Dividends Paid (M)	12.86
(=) Cash Retained (M)	15.79

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	5.73	3.58	2.15
Cash Retained (M)	15.79	15.79	15.79
(-) Cash Required (M)	-5.73	-3.58	-2.15
(=) Excess Retained (M)	10.06	12.21	13.65
(/) Shares Outstanding (M)	106.50	106.50	106.50
(=) Excess Retained per Share	0.09	0.11	0.13
LTM Dividend per Share	0.12	0.12	0.12
(+) Excess Retained per Share	0.09	0.11	0.13
(=) Adjusted Dividend	0.22	0.24	0.25
WACC / Discount Rate	6.32%	6.32%	6.32%
Growth Rate	-14.13%	-13.13%	-12.13%
Fair Value	$0.90	$1.05	$1.19
Upside / Downside	-84.39%	-81.84%	-79.53%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	28.65	24.89	21.62	18.78	16.32	14.17	14.60
Payout Ratio	44.88%	53.90%	62.93%	71.95%	80.98%	90.00%	92.50%
Projected Dividends (M)	12.86	13.42	13.61	13.51	13.21	12.76	13.50

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.32%	6.32%	6.32%
Growth Rate	-14.13%	-13.13%	-12.13%
Year 1 PV (M)	12.47	12.62	12.76
Year 2 PV (M)	11.76	12.04	12.31
Year 3 PV (M)	10.86	11.24	11.64
Year 4 PV (M)	9.87	10.34	10.82
Year 5 PV (M)	8.86	9.39	9.94
PV of Terminal Value (M)	282.28	299.11	316.73
Equity Value (M)	336.11	354.73	374.21
Shares Outstanding (M)	106.50	106.50	106.50
Fair Value	$3.16	$3.33	$3.51
Upside / Downside	-45.49%	-42.47%	-39.31%

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

Athens Water Supply and Sewerage Company S.A. (EYDAP.AT)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener