DDM Analysis: IRFC.BO

Valuation Snapshot

Stable Growth	$403.33 - $1,042.07	$976.57
Multi-Stage	$148.58 - $162.65	$155.48
Blended Fair Value	$566.03
Current Price	$123.51
Upside	358.28%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	71.94%	30.25%	2.30	1.50	1.43	0.77	1.44	0.15	0.29	0.18	0.51	0.12
YoY Growth	-	-	53.33%	4.90%	85.71%	-46.25%	836.10%	-46.67%	60.58%	-65.03%	339.35%	-28.96%
Dividend Yield	-	-	1.63%	0.87%	4.38%	3.93%	5.78%	0.62%	1.16%	0.72%	2.06%	0.47%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	68,352.00
(-) Cash Dividends Paid (M)	20,909.60
(=) Cash Retained (M)	47,442.40

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	13,670.40	8,544.00	5,126.40
Cash Retained (M)	47,442.40	47,442.40	47,442.40
(-) Cash Required (M)	-13,670.40	-8,544.00	-5,126.40
(=) Excess Retained (M)	33,772.00	38,898.40	42,316.00
(/) Shares Outstanding (M)	13,044.77	13,044.77	13,044.77
(=) Excess Retained per Share	2.59	2.98	3.24
LTM Dividend per Share	1.60	1.60	1.60
(+) Excess Retained per Share	2.59	2.98	3.24
(=) Adjusted Dividend	4.19	4.58	4.85
WACC / Discount Rate	6.60%	6.60%	6.60%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$403.33	$976.57	$1,042.07
Upside / Downside	226.55%	690.68%	743.71%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	68,352.00	72,794.88	77,526.55	82,565.77	87,932.55	93,648.16	96,457.61
Payout Ratio	30.59%	42.47%	54.35%	66.24%	78.12%	90.00%	92.50%
Projected Dividends (M)	20,909.60	30,918.06	42,139.27	54,688.61	68,691.33	84,283.35	89,223.29

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.60%	6.60%	6.60%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	28,732.42	29,004.76	29,277.11
Year 2 PV (M)	36,392.09	37,085.26	37,784.96
Year 3 PV (M)	43,891.14	45,151.10	46,434.94
Year 4 PV (M)	51,232.07	53,202.31	55,228.84
Year 5 PV (M)	58,417.33	61,238.91	64,168.48
PV of Terminal Value (M)	1,719,493.81	1,802,546.01	1,888,776.80
Equity Value (M)	1,938,158.87	2,028,228.35	2,121,671.14
Shares Outstanding (M)	13,044.77	13,044.77	13,044.77
Fair Value	$148.58	$155.48	$162.65
Upside / Downside	20.30%	25.89%	31.69%

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

Indian Railway Finance Corporation Limited (IRFC.BO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener