DDM Analysis: CARERATING.BO

Valuation Snapshot

Stable Growth	$556.83 - $896.23	$709.97
Multi-Stage	$611.16 - $669.20	$639.64
Blended Fair Value	$674.81
Current Price	$1,788.20
Upside	-62.26%
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	9.91%	9.91%	9.91%
Growth Rate	2.44%	3.44%	4.44%
Fair Value	$556.83	$709.97	$896.23
Upside / Downside	-68.86%	-60.30%	-49.88%

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	9.91%	9.91%	9.91%
Growth Rate	2.44%	3.44%	4.44%
Year 1 PV (M)	420.91	425.02	429.13
Year 2 PV (M)	592.97	604.60	616.35
Year 3 PV (M)	739.68	761.56	783.86
Year 4 PV (M)	863.70	897.93	933.16
Year 5 PV (M)	967.44	1,015.59	1,065.64
PV of Terminal Value (M)	14,811.92	15,549.13	16,315.40
Equity Value (M)	18,396.63	19,253.82	20,143.53
Shares Outstanding (M)	30.10	30.10	30.10
Fair Value	$611.16	$639.64	$669.20
Upside / Downside	-65.82%	-64.23%	-62.58%

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

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