DDM Analysis: 4100.SR

Valuation Snapshot

Stable Growth	$169.97 - $465.55	$436.28
Multi-Stage	$70.98 - $77.64	$74.25
Blended Fair Value	$255.27
Current Price	$92.00
Upside	177.46%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2022	2021	2020	2019	2018	2017	2016
DPS	-5.11%	-5.06%	1.28	0.85	0.00	0.00	1.22	1.66	1.70	0.00	2.11	2.14
YoY Growth	-	-	51.23%	0.00%	0.00%	-100.00%	-26.71%	-2.28%	0.00%	-100.00%	-1.45%	-0.52%
Dividend Yield	-	-	1.18%	1.00%	0.00%	0.00%	2.34%	3.24%	2.67%	0.00%	2.30%	2.92%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	448.99
(-) Cash Dividends Paid (M)	296.54
(=) Cash Retained (M)	152.45

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	89.80	56.12	33.67
Cash Retained (M)	152.45	152.45	152.45
(-) Cash Required (M)	-89.80	-56.12	-33.67
(=) Excess Retained (M)	62.65	96.33	118.78
(/) Shares Outstanding (M)	191.37	191.37	191.37
(=) Excess Retained per Share	0.33	0.50	0.62
LTM Dividend per Share	1.55	1.55	1.55
(+) Excess Retained per Share	0.33	0.50	0.62
(=) Adjusted Dividend	1.88	2.05	2.17
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	5.26%	6.26%	7.26%
Fair Value	$169.97	$436.28	$465.55
Upside / Downside	84.75%	374.22%	406.04%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	448.99	477.09	506.94	538.67	572.37	608.19	626.44
Payout Ratio	66.05%	70.84%	75.63%	80.42%	85.21%	90.00%	92.50%
Projected Dividends (M)	296.54	337.95	383.39	433.19	487.72	547.37	579.46

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	5.26%	6.26%	7.26%
Year 1 PV (M)	314.58	317.56	320.55
Year 2 PV (M)	332.18	338.52	344.93
Year 3 PV (M)	349.37	359.42	369.66
Year 4 PV (M)	366.14	380.25	394.77
Year 5 PV (M)	382.50	401.02	420.25
PV of Terminal Value (M)	11,839.03	12,412.21	13,007.36
Equity Value (M)	13,583.80	14,208.98	14,857.52
Shares Outstanding (M)	191.37	191.37	191.37
Fair Value	$70.98	$74.25	$77.64
Upside / Downside	-22.84%	-19.29%	-15.61%

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

Periods / Units / Analysis

Fundamentals

Valuations

Mode

Miscellaneous

Ticker

Industry

Sector

Makkah Construction & Development Company (4100.SR)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener