DDM Analysis: LTIM.BO

Valuation Snapshot

Stable Growth	$7,181.43 - $32,643.35	$16,463.69
Multi-Stage	$3,765.06 - $4,116.79	$3,937.72
Blended Fair Value	$10,200.70
Current Price	$5,157.50
Upside	97.78%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	27.65%	14.88%	64.88	59.85	52.68	44.76	17.93	19.14	15.17	10.23	5.43	18.43
YoY Growth	-	-	8.41%	13.60%	17.70%	149.61%	-6.34%	26.23%	48.29%	88.45%	-70.55%	13.77%
Dividend Yield	-	-	1.22%	1.10%	1.01%	1.13%	0.44%	0.98%	0.82%	0.61%	0.69%	2.64%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	48,691.00
(-) Cash Dividends Paid (M)	19,256.00
(=) Cash Retained (M)	29,435.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	9,738.20	6,086.38	3,651.83
Cash Retained (M)	29,435.00	29,435.00	29,435.00
(-) Cash Required (M)	-9,738.20	-6,086.38	-3,651.83
(=) Excess Retained (M)	19,696.80	23,348.63	25,783.18
(/) Shares Outstanding (M)	296.64	296.64	296.64
(=) Excess Retained per Share	66.40	78.71	86.92
LTM Dividend per Share	64.91	64.91	64.91
(+) Excess Retained per Share	66.40	78.71	86.92
(=) Adjusted Dividend	131.31	143.62	151.83
WACC / Discount Rate	7.43%	7.43%	7.43%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$7,181.43	$16,463.69	$32,643.35
Upside / Downside	39.24%	219.22%	532.93%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	48,691.00	51,855.92	55,226.55	58,816.28	62,639.33	66,710.89	68,712.22
Payout Ratio	39.55%	49.64%	59.73%	69.82%	79.91%	90.00%	92.50%
Projected Dividends (M)	19,256.00	25,740.18	32,985.94	41,064.90	50,054.76	60,039.80	63,558.80

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.43%	7.43%	7.43%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	23,735.18	23,960.16	24,185.14
Year 2 PV (M)	28,047.30	28,581.52	29,120.78
Year 3 PV (M)	32,196.89	33,121.15	34,062.93
Year 4 PV (M)	36,188.42	37,580.13	39,011.59
Year 5 PV (M)	40,026.22	41,959.50	43,966.77
PV of Terminal Value (M)	956,685.47	1,002,893.74	1,050,870.51
Equity Value (M)	1,116,879.49	1,168,096.20	1,221,217.72
Shares Outstanding (M)	296.64	296.64	296.64
Fair Value	$3,765.06	$3,937.72	$4,116.79
Upside / Downside	-27.00%	-23.65%	-20.18%

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

LTIMindtree Limited (LTIM.BO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener