DDM Analysis: NED.JO

Valuation Snapshot

Stable Growth	$1,302.73 - $2,870.91	$1,874.66
Multi-Stage	$1,281.80 - $1,401.12	$1,340.36
Blended Fair Value	$1,607.51
Current Price	$243.04
Upside	561.42%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	6.51%	7.72%	20.38	17.97	16.33	4.54	7.30	14.87	14.07	12.68	11.66	11.26
YoY Growth	-	-	13.37%	10.08%	259.32%	-37.77%	-50.88%	5.66%	10.92%	8.82%	3.56%	16.20%
Dividend Yield	-	-	7.23%	8.40%	7.68%	2.60%	5.64%	6.94%	5.12%	4.95%	4.89%	5.97%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	32,358.00
(-) Cash Dividends Paid (M)	19,482.00
(=) Cash Retained (M)	12,876.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	6,471.60	4,044.75	2,426.85
Cash Retained (M)	12,876.00	12,876.00	12,876.00
(-) Cash Required (M)	-6,471.60	-4,044.75	-2,426.85
(=) Excess Retained (M)	6,404.40	8,831.25	10,449.15
(/) Shares Outstanding (M)	479.32	479.32	479.32
(=) Excess Retained per Share	13.36	18.42	21.80
LTM Dividend per Share	40.65	40.65	40.65
(+) Excess Retained per Share	13.36	18.42	21.80
(=) Adjusted Dividend	54.01	59.07	62.44
WACC / Discount Rate	8.00%	8.00%	8.00%
Growth Rate	3.70%	4.70%	5.70%
Fair Value	$1,302.73	$1,874.66	$2,870.91
Upside / Downside	436.02%	671.34%	1,081.25%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	32,358.00	33,879.70	35,472.96	37,141.15	38,887.79	40,716.56	41,938.06
Payout Ratio	60.21%	66.17%	72.12%	78.08%	84.04%	90.00%	92.50%
Projected Dividends (M)	19,482.00	22,416.89	25,584.73	29,000.95	32,681.89	36,644.91	38,792.71

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.00%	8.00%	8.00%
Growth Rate	3.70%	4.70%	5.70%
Year 1 PV (M)	20,557.79	20,756.03	20,954.27
Year 2 PV (M)	21,517.06	21,934.04	22,355.02
Year 3 PV (M)	22,367.40	23,020.72	23,686.64
Year 4 PV (M)	23,115.93	24,020.54	24,951.44
Year 5 PV (M)	23,769.44	24,937.79	26,151.65
PV of Terminal Value (M)	503,067.66	527,795.26	553,485.80
Equity Value (M)	614,395.29	642,464.38	671,584.81
Shares Outstanding (M)	479.32	479.32	479.32
Fair Value	$1,281.80	$1,340.36	$1,401.12
Upside / Downside	427.40%	451.50%	476.50%

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

Nedbank Group Limited (NED.JO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener