DDM Analysis: DIFI.TA

Valuation Snapshot

Stable Growth	$3,473.28 - $6,982.66	$6,542.95
Multi-Stage	$1,829.02 - $2,005.95	$1,915.83
Blended Fair Value	$4,229.39
Current Price	$577.30
Upside	632.62%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	44.66%	0.00%	21.82	29.30	46.04	24.64	3.96	3.45	0.00	3.45	6.89	0.00
YoY Growth	-	-	-25.51%	-36.36%	86.83%	522.49%	14.90%	0.00%	-100.00%	-50.00%	0.00%	0.00%
Dividend Yield	-	-	4.03%	5.71%	10.10%	3.38%	0.72%	0.56%	0.00%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	103.28
(-) Cash Dividends Paid (M)	75.28
(=) Cash Retained (M)	28.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	20.66	12.91	7.75
Cash Retained (M)	28.00	28.00	28.00
(-) Cash Required (M)	-20.66	-12.91	-7.75
(=) Excess Retained (M)	7.34	15.09	20.25
(/) Shares Outstanding (M)	2.90	2.90	2.90
(=) Excess Retained per Share	2.53	5.20	6.98
LTM Dividend per Share	25.94	25.94	25.94
(+) Excess Retained per Share	2.53	5.20	6.98
(=) Adjusted Dividend	28.46	31.13	32.91
WACC / Discount Rate	4.93%	4.93%	4.93%
Growth Rate	4.08%	5.08%	6.08%
Fair Value	$3,473.28	$6,542.95	$6,982.66
Upside / Downside	501.64%	1,033.37%	1,109.54%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	103.28	108.52	114.03	119.82	125.91	132.30	136.27
Payout Ratio	72.89%	76.31%	79.73%	83.16%	86.58%	90.00%	92.50%
Projected Dividends (M)	75.28	82.81	90.92	99.64	109.01	119.07	126.05

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	4.93%	4.93%	4.93%
Growth Rate	4.08%	5.08%	6.08%
Year 1 PV (M)	78.17	78.92	79.67
Year 2 PV (M)	81.01	82.58	84.16
Year 3 PV (M)	83.80	86.24	88.73
Year 4 PV (M)	86.54	89.92	93.39
Year 5 PV (M)	89.23	93.60	98.14
PV of Terminal Value (M)	4,889.99	5,129.46	5,378.23
Equity Value (M)	5,308.74	5,560.72	5,822.31
Shares Outstanding (M)	2.90	2.90	2.90
Fair Value	$1,829.02	$1,915.83	$2,005.95
Upside / Downside	216.82%	231.86%	247.47%

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

Direct Finance of Direct Group (2006) Ltd (DIFI.TA)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener