DDM Analysis: STSB.ME

Valuation Snapshot

Stable Growth	$36.23 - $88.41	$53.95
Multi-Stage	$24.68 - $27.00	$25.82
Blended Fair Value	$39.88
Current Price	$3.04
Upside	1,212.00%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	124.03%	102.23%	0.39	0.05	0.02	0.02	0.01	0.01	0.01	0.01	0.00	0.01
YoY Growth	-	-	707.65%	100.47%	37.97%	118.42%	15.64%	1.48%	6.23%	68,312.50%	-99.93%	3,974.91%
Dividend Yield	-	-	9.96%	1.47%	2.39%	2.89%	1.50%	2.09%	1.59%	2.05%	0.00%	4.93%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,425.88
(-) Cash Dividends Paid (M)	0.11
(=) Cash Retained (M)	1,425.77

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	285.18	178.24	106.94
Cash Retained (M)	1,425.77	1,425.77	1,425.77
(-) Cash Required (M)	-285.18	-178.24	-106.94
(=) Excess Retained (M)	1,140.59	1,247.54	1,318.83
(/) Shares Outstanding (M)	859.07	859.07	859.07
(=) Excess Retained per Share	1.33	1.45	1.54
LTM Dividend per Share	0.00	0.00	0.00
(+) Excess Retained per Share	1.33	1.45	1.54
(=) Adjusted Dividend	1.33	1.45	1.54
WACC / Discount Rate	9.37%	9.37%	9.37%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$36.23	$53.95	$88.41
Upside / Downside	1,091.71%	1,674.76%	2,808.26%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,425.88	1,518.57	1,617.27	1,722.39	1,834.35	1,953.58	2,012.19
Payout Ratio	0.01%	18.01%	36.00%	54.00%	72.00%	90.00%	92.50%
Projected Dividends (M)	0.11	273.44	582.29	930.15	1,320.76	1,758.22	1,861.28

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.37%	9.37%	9.37%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	247.67	250.02	252.37
Year 2 PV (M)	477.72	486.82	496.01
Year 3 PV (M)	691.20	711.04	731.26
Year 4 PV (M)	888.98	923.17	958.34
Year 5 PV (M)	1,071.92	1,123.69	1,177.45
PV of Terminal Value (M)	17,822.84	18,683.69	19,577.48
Equity Value (M)	21,200.33	22,178.43	23,192.90
Shares Outstanding (M)	859.07	859.07	859.07
Fair Value	$24.68	$25.82	$27.00
Upside / Downside	711.78%	749.23%	788.08%

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

Stavropolenergosbyt Public Joint-Stock Company (STSB.ME)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener