DDM Analysis: MSZ.WA

Valuation Snapshot

Stable Growth	$93.27 - $109.89	$102.98
Multi-Stage	$68.84 - $75.57	$72.15
Blended Fair Value	$87.56
Current Price	$6.35
Upside	1,278.97%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	26.74%	66.77%	0.02	0.01	0.01	0.00	0.00	0.01	0.00	0.00	0.00	0.12
YoY Growth	-	-	45.31%	108.18%	52.78%	62.71%	-56.51%	228.23%	-38.61%	-22.61%	-96.80%	101,812.50%
Dividend Yield	-	-	0.35%	0.29%	0.24%	0.24%	0.18%	1.14%	0.17%	0.25%	0.16%	3.34%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	37.94
(-) Cash Dividends Paid (M)	2.24
(=) Cash Retained (M)	35.70

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	7.59	4.74	2.85
Cash Retained (M)	35.70	35.70	35.70
(-) Cash Required (M)	-7.59	-4.74	-2.85
(=) Excess Retained (M)	28.11	30.96	32.85
(/) Shares Outstanding (M)	68.66	68.66	68.66
(=) Excess Retained per Share	0.41	0.45	0.48
LTM Dividend per Share	0.03	0.03	0.03
(+) Excess Retained per Share	0.41	0.45	0.48
(=) Adjusted Dividend	0.44	0.48	0.51
WACC / Discount Rate	0.54%	0.54%	0.54%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$93.27	$102.98	$109.89
Upside / Downside	1,368.85%	1,521.78%	1,630.55%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	37.94	40.40	43.03	45.82	48.80	51.98	53.53
Payout Ratio	5.90%	22.72%	39.54%	56.36%	73.18%	90.00%	92.50%
Projected Dividends (M)	2.24	9.18	17.01	25.83	35.71	46.78	49.52

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	0.54%	0.54%	0.54%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	9.05	9.13	9.22
Year 2 PV (M)	16.52	16.83	17.15
Year 3 PV (M)	24.71	25.42	26.14
Year 4 PV (M)	33.66	34.96	36.29
Year 5 PV (M)	43.45	45.54	47.72
PV of Terminal Value (M)	4,599.16	4,821.30	5,051.94
Equity Value (M)	4,726.54	4,953.18	5,188.46
Shares Outstanding (M)	68.66	68.66	68.66
Fair Value	$68.84	$72.15	$75.57
Upside / Downside	984.17%	1,036.15%	1,090.12%

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

Mostostal Zabrze S.A. (MSZ.WA)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener