DDM Analysis: 0KYZ.L

Valuation Snapshot

Stable Growth	$1,319.12 - $1,554.60	$1,456.67
Multi-Stage	$900.84 - $989.79	$944.47
Blended Fair Value	$1,200.57
Current Price	$193.35
Upside	520.93%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	38.45%	0.00%	3.93	3.43	2.84	2.35	1.92	0.77	0.00	0.00	0.00	0.00
YoY Growth	-	-	14.66%	20.60%	20.97%	22.10%	149.07%	0.00%	0.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	1.79%	1.60%	1.09%	0.68%	0.69%	0.29%	0.00%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	856.97
(-) Cash Dividends Paid (M)	466.16
(=) Cash Retained (M)	390.81

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	171.39	107.12	64.27
Cash Retained (M)	390.81	390.81	390.81
(-) Cash Required (M)	-171.39	-107.12	-64.27
(=) Excess Retained (M)	219.41	283.69	326.54
(/) Shares Outstanding (M)	107.97	107.97	107.97
(=) Excess Retained per Share	2.03	2.63	3.02
LTM Dividend per Share	4.32	4.32	4.32
(+) Excess Retained per Share	2.03	2.63	3.02
(=) Adjusted Dividend	6.35	6.95	7.34
WACC / Discount Rate	1.05%	1.05%	1.05%
Growth Rate	3.87%	4.87%	5.87%
Fair Value	$1,319.12	$1,456.67	$1,554.60
Upside / Downside	582.24%	653.39%	704.03%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	856.97	898.71	942.48	988.39	1,036.53	1,087.01	1,119.63
Payout Ratio	54.40%	61.52%	68.64%	75.76%	82.88%	90.00%	92.50%
Projected Dividends (M)	466.16	552.86	646.90	748.79	859.07	978.31	1,035.65

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	1.05%	1.05%	1.05%
Growth Rate	3.87%	4.87%	5.87%
Year 1 PV (M)	541.92	547.14	552.36
Year 2 PV (M)	621.55	633.58	645.72
Year 3 PV (M)	705.21	725.77	746.73
Year 4 PV (M)	793.06	824.04	855.92
Year 5 PV (M)	885.27	928.71	973.84
PV of Terminal Value (M)	93,715.19	98,314.05	103,091.69
Equity Value (M)	97,262.20	101,973.28	106,866.26
Shares Outstanding (M)	107.97	107.97	107.97
Fair Value	$900.84	$944.47	$989.79
Upside / Downside	365.91%	388.48%	411.92%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 137 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
600191.SS	Baotou Huazi Industry Co., Ltd	0.06%	$0.01	9.61%
600288.SS	Daheng New Epoch Technology Inc.	0.06%	$0.01	8.37%
600486.SS	Jiangsu Yangnong Chemical Co., Ltd.	0.06%	$0.04	1.25%
600490.SS	Pengxin International Mining Co.,Ltd	0.06%	$0.00	4.03%
600615.SS	Chongqing Fenghwa Group Co., Ltd.	0.06%	$0.01	15.34%
600654.SS	China Security Co., Ltd.	0.06%	$0.00	3.19%
603068.SS	Beken Corporation	0.06%	$0.02	19.57%
603328.SS	Guangdong Ellington Electronics Technology Co.,Ltd	0.06%	$0.01	1.50%
605080.SS	Zhejiang Natural Outdoor Goods Inc.	0.06%	$0.01	0.98%
688017.SS	Leader Harmonious Drive Systems Co., Ltd.	0.06%	$0.12	25.12%
688585.SS	Swancor Advanced Materials Co., Ltd.	0.06%	$0.07	34.27%
688696.SS	Chengdu Xgimi Technology Co.,Ltd.	0.06%	$0.07	1.87%
AAIF.L	abrdn Asian Income Fund Limited	0.06%	$0.16	36.85%
AKSGY.IS	Akis Gayrimenkul Yatirim Ortakligi A.S.	0.06%	$0.00	0.27%
ALTF.TA	Altshuler Shaham Finance Ltd	0.06%	$0.42	73.06%
BAKK.L	Bakkavor Group plc	0.06%	$0.15	87.07%
BLV.L	Belvoir Group PLC	0.06%	$0.17	44.51%
BNZL.L	Bunzl plc	0.06%	$1.26	47.00%
BRIG.L	BlackRock Income and Growth Investment Trust plc	0.06%	$0.14	68.68%
BWY.L	Bellway p.l.c.	0.06%	$1.69	70.03%
CAPD.L	Capital Limited	0.06%	$0.07	24.60%
CASP.L	Caspian Sunrise plc	0.06%	$0.00	25.15%
CSSG.L	Croma Security Solutions Group plc	0.06%	$0.04	46.50%
DNET.JK	PT Indoritel Makmur Internasional Tbk.	0.06%	$5.00	6.08%
DWHA.L	Dewhurst Group Plc	0.06%	$0.36	25.82%
ELSPC.TA	Elspec Engineering Ltd	0.06%	$0.25	80.53%
EPWN.L	Epwin Group Plc	0.06%	$0.07	37.55%
ETGA.TA	ETGA Group Ltd	0.06%	$1.55	89.99%
FIBIH.TA	F.I.B.I. Holdings Ltd	0.06%	$16.92	41.38%
HSL.L	The Henderson Smaller Companies Investment Trust plc	0.06%	$0.50	70.94%
HSX.L	Hiscox Ltd	0.06%	$0.77	20.38%
HVO.L	hVIVO plc	0.06%	$0.00	12.02%
IBT.L	International Biotechnology Trust plc	0.06%	$0.61	57.78%
IDIN.TA	I.D.I. Insurance Company Ltd.	0.06%	$14.75	68.21%
IGG.L	IG Group Holdings plc	0.06%	$0.81	31.08%
IHP.L	IntegraFin Holdings plc	0.06%	$0.21	67.29%
ITRK.L	Intertek Group plc	0.06%	$2.66	64.13%
IVPU.L	Invesco Perpetual Select Trust plc - UK Equity Share Portfolio	0.06%	$0.12	35.31%
JMI.L	JPMorgan UK Smaller Companies Investment Trust Plc	0.06%	$0.16	23.47%
JUGI.L	JPMorgan UK Small Cap Growth & Income Plc	0.06%	$0.20	53.22%
LAAC	Lithium Americas (Argentina) Corp.	0.06%	$0.00	0.02%
LWDB.L	The Law Debenture Corporation p.l.c.	0.06%	$0.66	28.04%
MGRO.JK	PT Mahkota Group Tbk	0.06%	$0.43	7.88%
MTVW.L	Mountview Estates PLC	0.06%	$5.25	42.08%
NAWI.TA	Nawi Brothers Group Ltd	0.06%	$3.28	46.36%
NTN.L	Northern 3 VCT PLC	0.06%	$0.05	76.12%
PSON.L	Pearson plc	0.06%	$0.63	53.29%
RCDO.L	Ricardo plc	0.06%	$0.24	49.35%
RMKE.JK	PT RMK Energy Tbk	0.06%	$3.50	6.74%
SALM.OL	SalMar ASA	0.06%	$0.36	4.26%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

SBA Communications Corporation (0KYZ.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener