DDM Analysis: NPOF.ME

Valuation Snapshot

Stable Growth	$23,760.74 - $39,887.27	$30,833.66
Multi-Stage	$36,327.75 - $39,953.74	$38,105.80
Blended Fair Value	$34,469.73
Current Price	$11,850.00
Upside	190.88%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2021	2020	2019	2018	2017	2016	2015	2014	2012	2011
DPS	130.07%	0.00%	935.62	24.40	38.70	44.15	18.15	14.51	18.56	25.85	0.00	0.00
YoY Growth	-	-	3,735.20%	-36.96%	-12.35%	143.28%	25.04%	-21.79%	-28.20%	0.00%	0.00%	0.00%
Dividend Yield	-	-	7.90%	0.21%	0.33%	0.37%	0.15%	0.12%	0.16%	0.22%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	179.22
(-) Cash Dividends Paid (M)	3.40
(=) Cash Retained (M)	175.82

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	35.84	22.40	13.44
Cash Retained (M)	175.82	175.82	175.82
(-) Cash Required (M)	-35.84	-22.40	-13.44
(=) Excess Retained (M)	139.98	153.42	162.38
(/) Shares Outstanding (M)	0.09	0.09	0.09
(=) Excess Retained per Share	1,550.79	1,699.71	1,798.99
LTM Dividend per Share	37.65	37.65	37.65
(+) Excess Retained per Share	1,550.79	1,699.71	1,798.99
(=) Adjusted Dividend	1,588.44	1,737.36	1,836.64
WACC / Discount Rate	7.27%	7.27%	7.27%
Growth Rate	0.55%	1.55%	2.55%
Fair Value	$23,760.74	$30,833.66	$39,887.27
Upside / Downside	100.51%	160.20%	236.60%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	179.22	182.00	184.83	187.70	190.61	193.57	199.38
Payout Ratio	1.90%	19.52%	37.14%	54.76%	72.38%	90.00%	92.50%
Projected Dividends (M)	3.40	35.52	68.64	102.78	137.97	174.22	184.43

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.27%	7.27%	7.27%
Growth Rate	0.55%	1.55%	2.55%
Year 1 PV (M)	32.79	33.11	33.44
Year 2 PV (M)	58.48	59.65	60.83
Year 3 PV (M)	80.82	83.26	85.74
Year 4 PV (M)	100.13	104.18	108.34
Year 5 PV (M)	116.71	122.63	128.79
PV of Terminal Value (M)	2,890.08	3,036.68	3,189.17
Equity Value (M)	3,279.02	3,439.51	3,606.30
Shares Outstanding (M)	0.09	0.09	0.09
Fair Value	$36,327.75	$38,105.80	$39,953.74
Upside / Downside	206.56%	221.57%	237.16%

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

FIZIKA Scientific and Production Association Open Joint-Stock Company (NPOF.ME)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener