DDM Analysis: VSMO.ME

Valuation Snapshot

Stable Growth	$11,963.31 - $17,304.79	$14,560.40
Multi-Stage	$19,019.95 - $20,941.20	$19,961.75
Blended Fair Value	$17,261.08
Current Price	$28,800.00
Upside	-40.07%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2020	2019	2018	2017	2016	2015	2014	2013	2012
DPS	-15.11%	0.00%	562.70	2.63	1,765.96	1,647.92	2,064.16	1,276.49	1,620.51	575.97	251.31	14.26
YoY Growth	-	-	21,284.59%	-99.85%	7.16%	-20.16%	61.71%	-21.23%	181.36%	129.18%	1,662.72%	0.00%
Dividend Yield	-	-	0.00%	0.01%	8.68%	10.62%	12.21%	9.20%	13.11%	6.91%	3.32%	0.22%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	19,050.43
(-) Cash Dividends Paid (M)	1.86
(=) Cash Retained (M)	19,048.57

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,810.09	2,381.30	1,428.78
Cash Retained (M)	19,048.57	19,048.57	19,048.57
(-) Cash Required (M)	-3,810.09	-2,381.30	-1,428.78
(=) Excess Retained (M)	15,238.49	16,667.27	17,619.79
(/) Shares Outstanding (M)	11.51	11.51	11.51
(=) Excess Retained per Share	1,324.31	1,448.48	1,531.26
LTM Dividend per Share	0.16	0.16	0.16
(+) Excess Retained per Share	1,324.31	1,448.48	1,531.26
(=) Adjusted Dividend	1,324.47	1,448.64	1,531.42
WACC / Discount Rate	8.85%	8.85%	8.85%
Growth Rate	-2.00%	-1.00%	0.00%
Fair Value	$11,963.31	$14,560.40	$17,304.79
Upside / Downside	-58.46%	-49.44%	-39.91%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	19,050.43	18,859.93	18,671.33	18,484.61	18,299.77	18,116.77	18,660.27
Payout Ratio	0.01%	18.01%	36.01%	54.00%	72.00%	90.00%	92.50%
Projected Dividends (M)	1.86	3,396.26	6,722.77	9,982.41	13,176.19	16,305.09	17,260.75

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.85%	8.85%	8.85%
Growth Rate	-2.00%	-1.00%	0.00%
Year 1 PV (M)	3,088.62	3,120.14	3,151.65
Year 2 PV (M)	5,560.01	5,674.06	5,789.27
Year 3 PV (M)	7,508.04	7,740.23	7,977.16
Year 4 PV (M)	9,012.48	9,386.01	9,771.02
Year 5 PV (M)	10,142.42	10,670.56	11,220.47
PV of Terminal Value (M)	183,545.63	193,103.28	203,054.99
Equity Value (M)	218,857.20	229,694.27	240,964.57
Shares Outstanding (M)	11.51	11.51	11.51
Fair Value	$19,019.95	$19,961.75	$20,941.20
Upside / Downside	-33.96%	-30.69%	-27.29%

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

public stock company VSMPO-AVISMA Corporation (VSMO.ME)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener