DDM Analysis: VKE.JO

Valuation Snapshot

Stable Growth	$182.97 - $1,012.97	$351.74
Multi-Stage	$112.01 - $122.59	$117.20
Blended Fair Value	$234.47
Current Price	$20.75
Upside	1,029.98%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	-4.46%	7.14%	1.27	1.04	0.94	1.15	0.39	1.59	1.30	1.01	0.90	0.80
YoY Growth	-	-	22.41%	9.86%	-18.33%	193.49%	-75.31%	22.99%	28.61%	12.52%	11.90%	25.75%
Dividend Yield	-	-	7.27%	6.95%	7.58%	8.21%	4.55%	22.51%	6.41%	4.60%	4.65%	4.71%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,987.00
(-) Cash Dividends Paid (M)	1,342.00
(=) Cash Retained (M)	4,645.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,197.40	748.38	449.03
Cash Retained (M)	4,645.00	4,645.00	4,645.00
(-) Cash Required (M)	-1,197.40	-748.38	-449.03
(=) Excess Retained (M)	3,447.60	3,896.63	4,195.98
(/) Shares Outstanding (M)	1,171.49	1,171.49	1,171.49
(=) Excess Retained per Share	2.94	3.33	3.58
LTM Dividend per Share	1.15	1.15	1.15
(+) Excess Retained per Share	2.94	3.33	3.58
(=) Adjusted Dividend	4.09	4.47	4.73
WACC / Discount Rate	7.49%	7.49%	7.49%
Growth Rate	5.14%	6.14%	7.14%
Fair Value	$182.97	$351.74	$1,012.97
Upside / Downside	781.77%	1,595.12%	4,781.79%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,987.00	6,354.66	6,744.91	7,159.12	7,598.76	8,065.40	8,307.37
Payout Ratio	22.42%	35.93%	49.45%	62.97%	76.48%	90.00%	92.50%
Projected Dividends (M)	1,342.00	2,283.37	3,335.30	4,507.82	5,811.76	7,258.86	7,684.31

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.49%	7.49%	7.49%
Growth Rate	5.14%	6.14%	7.14%
Year 1 PV (M)	2,104.24	2,124.25	2,144.27
Year 2 PV (M)	2,832.52	2,886.66	2,941.30
Year 3 PV (M)	3,527.96	3,629.58	3,733.14
Year 4 PV (M)	4,191.64	4,353.40	4,519.79
Year 5 PV (M)	4,824.63	5,058.47	5,301.29
PV of Terminal Value (M)	113,739.19	119,251.95	124,976.42
Equity Value (M)	131,220.18	137,304.31	143,616.22
Shares Outstanding (M)	1,171.49	1,171.49	1,171.49
Fair Value	$112.01	$117.20	$122.59
Upside / Downside	439.81%	464.84%	490.81%

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

Vukile Property Fund Limited (VKE.JO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener