DDM Analysis: ADORFO.BO

Valuation Snapshot

Stable Growth	$332.73 - $1,278.94	$949.55
Multi-Stage	$182.48 - $199.80	$190.98
Blended Fair Value	$570.26
Current Price	$145.00
Upside	293.29%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	27.23%	9.52%	4.99	2.99	2.19	0.00	4.27	1.50	0.00	1.50	1.75	2.00
YoY Growth	-	-	66.67%	36.36%	0.00%	-100.00%	185.33%	0.00%	-100.00%	-14.19%	-12.68%	-0.43%
Dividend Yield	-	-	3.44%	2.82%	3.12%	0.00%	12.00%	2.89%	0.00%	3.16%	3.83%	4.20%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	227.00
(-) Cash Dividends Paid (M)	87.50
(=) Cash Retained (M)	139.50

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	45.40	28.38	17.03
Cash Retained (M)	139.50	139.50	139.50
(-) Cash Required (M)	-45.40	-28.38	-17.03
(=) Excess Retained (M)	94.10	111.13	122.48
(/) Shares Outstanding (M)	35.10	35.10	35.10
(=) Excess Retained per Share	2.68	3.17	3.49
LTM Dividend per Share	2.49	2.49	2.49
(+) Excess Retained per Share	2.68	3.17	3.49
(=) Adjusted Dividend	5.17	5.66	5.98
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	4.91%	5.91%	6.91%
Fair Value	$332.73	$949.55	$1,278.94
Upside / Downside	129.47%	554.86%	782.03%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	227.00	240.41	254.62	269.66	285.59	302.47	311.54
Payout Ratio	38.55%	48.84%	59.13%	69.42%	79.71%	90.00%	92.50%
Projected Dividends (M)	87.50	117.41	150.55	187.19	227.64	272.22	288.17

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	4.91%	5.91%	6.91%
Year 1 PV (M)	109.16	110.20	111.24
Year 2 PV (M)	130.14	132.63	135.15
Year 3 PV (M)	150.45	154.80	159.22
Year 4 PV (M)	170.11	176.69	183.46
Year 5 PV (M)	189.13	198.32	207.86
PV of Terminal Value (M)	5,656.86	5,931.66	6,217.04
Equity Value (M)	6,405.86	6,704.31	7,013.97
Shares Outstanding (M)	35.10	35.10	35.10
Fair Value	$182.48	$190.98	$199.80
Upside / Downside	25.85%	31.71%	37.80%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 13 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
CL	Colgate-Palmolive Company	2.88%	$2.24	62.40%
TCBK	TriCo Bancshares	2.87%	$1.35	37.83%
0U6R.L	Bunge Limited	2.86%	$3.05	31.37%
FBMS	The First Bancshares, Inc.	2.86%	$0.97	39.72%
RILYG	B. Riley Financial, Inc. 5.00% Senior Notes due 2026	2.86%	$0.58	56.91%
CNS	Cohen & Steers, Inc.	2.85%	$1.81	56.91%
MRBK	Meridian Corporation	2.85%	$0.49	27.85%
AMGN	Amgen Inc.	2.84%	$9.31	72.03%
BKH	Black Hills Corporation	2.84%	$1.98	50.60%
GABC	German American Bancorp, Inc.	2.84%	$1.11	40.35%
HOMB	Home Bancshares, Inc.	2.84%	$0.79	34.17%
KO	The Coca-Cola Company	2.84%	$1.96	65.04%
SBFG	SB Financial Group, Inc.	2.84%	$0.61	28.02%
TSBK	Timberland Bancorp, Inc.	2.84%	$1.00	27.24%
CATY	Cathay General Bancorp	2.83%	$1.38	31.20%
CWT	California Water Service Group	2.83%	$1.22	53.25%
EBIX	Ebix, Inc.	2.83%	$0.08	46.85%
CMS-PB	Consumers Energy Company	2.82%	$2.17	62.27%
EPRT	Essential Properties Realty Trust, Inc.	2.82%	$0.85	70.58%
GPK	Graphic Packaging Holding Company	2.82%	$0.43	24.85%
VALSX	Value Line Select Growth Fund	2.82%	$0.87	56.29%
CCNE	CNB Financial Corporation	2.81%	$0.72	35.05%
ORRF	Orrstown Financial Services, Inc.	2.81%	$0.98	26.05%
TXNM	TXNM Energy, Inc.	2.80%	$1.65	86.75%
STC	Stewart Information Services Corporation	2.79%	$1.95	54.56%
CVLY	Codorus Valley Bancorp, Inc.	2.77%	$0.67	28.98%
KKRS	KKR Group Finance Co. IX LLC 4.	2.77%	$0.49	7.61%
SHBI	Shore Bancshares, Inc.	2.77%	$0.48	28.28%
HNNA	Hennessy Advisors, Inc.	2.76%	$0.27	21.11%
HONE	HarborOne Bancorp, Inc.	2.76%	$0.33	51.05%
KMT	Kennametal Inc.	2.76%	$0.80	65.12%
PNM	PNM Resources, Inc.	2.76%	$1.12	57.65%
HWC	Hancock Whitney Corporation	2.75%	$1.77	31.35%
YOU	Clear Secure, Inc.	2.75%	$0.95	50.89%
0HE2.L	Ameren Corporation	2.74%	$2.78	53.51%
MTDR	Matador Resources Company	2.74%	$1.19	18.96%
OFG	OFG Bancorp	2.74%	$1.12	25.13%
VLO	Valero Energy Corporation	2.74%	$4.53	93.65%
YORW	The York Water Company	2.73%	$0.87	62.37%
CCZ	Comcast Holdings Corp.	2.72%	$1.63	26.92%
K	Kellanova	2.72%	$2.27	62.18%
ADT	ADT Inc.	2.71%	$0.22	29.95%
AVT	Avnet, Inc.	2.71%	$1.34	48.46%
BKU	BankUnited, Inc.	2.71%	$1.21	34.19%
CNOB	ConnectOne Bancorp, Inc.	2.71%	$0.71	48.64%
GBX	The Greenbrier Companies, Inc.	2.71%	$1.28	19.40%
PBHC	Pathfinder Bancorp, Inc.	2.71%	$0.38	26.39%
TRIN	Trinity Capital Inc.	2.71%	$0.41	20.50%
RILYN	B. Riley Financial, Inc. - 6.50	2.70%	$0.58	56.91%
0L5A.L	Sempra	2.69%	$2.41	72.79%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Ador Fontech Limited (ADORFO.BO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener