DDM Analysis: PERSISTENT.BO

Valuation Snapshot

Stable Growth	$4,318.04 - $21,219.01	$9,159.90
Multi-Stage	$2,345.37 - $2,564.85	$2,453.10
Blended Fair Value	$5,806.50
Current Price	$4,822.50
Upside	20.40%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	28.74%	23.44%	29.47	26.17	19.10	12.73	6.86	8.33	5.65	5.12	3.08	6.66
YoY Growth	-	-	12.65%	37.01%	50.00%	85.71%	-17.73%	47.55%	10.21%	66.62%	-53.82%	85.59%
Dividend Yield	-	-	0.49%	0.58%	0.76%	0.75%	0.47%	2.62%	1.83%	1.26%	0.90%	1.91%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	16,651.56
(-) Cash Dividends Paid (M)	5,434.02
(=) Cash Retained (M)	11,217.54

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,330.31	2,081.45	1,248.87
Cash Retained (M)	11,217.54	11,217.54	11,217.54
(-) Cash Required (M)	-3,330.31	-2,081.45	-1,248.87
(=) Excess Retained (M)	7,887.23	9,136.10	9,968.67
(/) Shares Outstanding (M)	156.07	156.07	156.07
(=) Excess Retained per Share	50.54	58.54	63.87
LTM Dividend per Share	34.82	34.82	34.82
(+) Excess Retained per Share	50.54	58.54	63.87
(=) Adjusted Dividend	85.36	93.36	98.69
WACC / Discount Rate	7.59%	7.59%	7.59%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$4,318.04	$9,159.90	$21,219.01
Upside / Downside	-10.46%	89.94%	340.00%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	16,651.56	17,733.91	18,886.62	20,114.25	21,421.67	22,814.08	23,498.50
Payout Ratio	32.63%	44.11%	55.58%	67.05%	78.53%	90.00%	92.50%
Projected Dividends (M)	5,434.02	7,821.89	10,497.22	13,487.30	16,821.74	20,532.67	21,736.11

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.59%	7.59%	7.59%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	7,202.13	7,270.40	7,338.66
Year 2 PV (M)	8,899.65	9,069.16	9,240.28
Year 3 PV (M)	10,528.66	10,830.90	11,138.87
Year 4 PV (M)	12,091.16	12,556.16	13,034.43
Year 5 PV (M)	13,589.14	14,245.50	14,926.98
PV of Terminal Value (M)	313,722.66	328,875.58	344,608.44
Equity Value (M)	366,033.40	382,847.69	400,287.66
Shares Outstanding (M)	156.07	156.07	156.07
Fair Value	$2,345.37	$2,453.10	$2,564.85
Upside / Downside	-51.37%	-49.13%	-46.81%

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

Persistent Systems Limited (PERSISTENT.BO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener