DDM Analysis: 2070.SR

Valuation Snapshot

Stable Growth	$8.90 - $13.62	$11.10
Multi-Stage	$15.89 - $17.51	$16.69
Blended Fair Value	$13.89
Current Price	$29.30
Upside	-52.58%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-52.76%	-26.92%	0.02	0.00	0.60	1.00	0.50	1.00	1.48	0.98	0.00	1.29
YoY Growth	-	-	502.60%	-99.35%	-40.11%	100.27%	-50.07%	-32.89%	51.11%	0.00%	-100.00%	139.81%
Dividend Yield	-	-	0.09%	0.01%	2.51%	2.67%	1.21%	3.68%	5.37%	3.24%	0.00%	4.01%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	116.89
(-) Cash Dividends Paid (M)	1.93
(=) Cash Retained (M)	114.96

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	23.38	14.61	8.77
Cash Retained (M)	114.96	114.96	114.96
(-) Cash Required (M)	-23.38	-14.61	-8.77
(=) Excess Retained (M)	91.58	100.35	106.19
(/) Shares Outstanding (M)	118.63	118.63	118.63
(=) Excess Retained per Share	0.77	0.85	0.90
LTM Dividend per Share	0.02	0.02	0.02
(+) Excess Retained per Share	0.77	0.85	0.90
(=) Adjusted Dividend	0.79	0.86	0.91
WACC / Discount Rate	7.42%	7.42%	7.42%
Growth Rate	-1.32%	-0.32%	0.68%
Fair Value	$8.90	$11.10	$13.62
Upside / Downside	-69.62%	-62.10%	-53.53%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	116.89	116.51	116.14	115.76	115.39	115.02	118.47
Payout Ratio	1.65%	19.32%	36.99%	54.66%	72.33%	90.00%	92.50%
Projected Dividends (M)	1.93	22.51	42.96	63.28	83.46	103.52	109.58

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.42%	7.42%	7.42%
Growth Rate	-1.32%	-0.32%	0.68%
Year 1 PV (M)	20.75	20.96	21.17
Year 2 PV (M)	36.49	37.23	37.98
Year 3 PV (M)	49.53	51.05	52.61
Year 4 PV (M)	60.21	62.69	65.25
Year 5 PV (M)	68.83	72.39	76.09
PV of Terminal Value (M)	1,649.79	1,735.10	1,823.90
Equity Value (M)	1,885.60	1,979.42	2,076.99
Shares Outstanding (M)	118.63	118.63	118.63
Fair Value	$15.89	$16.69	$17.51
Upside / Downside	-45.75%	-43.05%	-40.25%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 14 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
UVSP	Univest Financial Corporation	2.69%	$0.87	28.95%
VBTX	Veritex Holdings, Inc.	2.69%	$0.81	38.53%
CBT	Cabot Corporation	2.68%	$1.80	29.00%
PKOH	Park-Ohio Holdings Corp.	2.68%	$0.56	33.19%
WINA	Winmark Corporation	2.68%	$10.76	96.24%
CHCO	City Holding Company	2.67%	$3.20	36.27%
IDA	IDACORP, Inc.	2.67%	$3.40	58.98%
LFVN	LifeVantage Corporation	2.67%	$0.16	18.67%
MMM	3M Company	2.67%	$4.31	68.77%
MSEX	Middlesex Water Company	2.67%	$1.34	56.69%
ONB	Old National Bancorp	2.67%	$0.60	35.48%
0HQU.L	CF Industries Holdings, Inc.	2.66%	$2.07	24.22%
MGY	Magnolia Oil & Gas Corporation	2.66%	$0.60	32.28%
PEBK	Peoples Bancorp of North Carolina, Inc.	2.66%	$0.95	30.99%
GSBC	Great Southern Bancorp, Inc.	2.65%	$1.63	26.64%
HD	The Home Depot, Inc.	2.65%	$9.15	62.39%
MVBF	MVB Financial Corp.	2.65%	$0.68	27.31%
PPG	PPG Industries, Inc.	2.65%	$2.76	62.85%
TWMIX	American Century Emerging Markets Investor Class	2.64%	$0.40	76.80%
0M2A.L	Adeia Inc.	2.63%	$0.35	53.29%
ALLY	Ally Financial Inc.	2.63%	$1.20	59.56%
FRAF	Franklin Financial Services Corporation	2.63%	$1.28	36.88%
LEA	Lear Corporation	2.63%	$3.12	37.81%
VHI	Valhi, Inc.	2.63%	$0.32	49.46%
FHI	Federated Hermes, Inc.	2.62%	$1.37	27.23%
MKC	McCormick & Company, Incorporated	2.62%	$1.76	61.04%
SLB	SLB N.V.	2.62%	$1.05	42.94%
BAH	Booz Allen Hamilton Holding Corporation	2.61%	$2.22	33.15%
GILD	Gilead Sciences, Inc.	2.61%	$3.18	49.10%
AWR	American States Water Company	2.60%	$1.88	55.89%
CBAN	Colony Bankcorp, Inc.	2.59%	$0.46	28.75%
MDU	MDU Resources Group, Inc.	2.59%	$0.51	62.41%
PLBC	Plumas Bancorp	2.59%	$1.14	27.38%
CRD-A	Crawford & Company	2.58%	$0.28	43.18%
WBS	Webster Financial Corporation	2.57%	$1.64	29.21%
FANG	Diamondback Energy, Inc.	2.56%	$3.90	26.98%
JEF	Jefferies Financial Group Inc.	2.56%	$1.63	49.77%
UNH	UnitedHealth Group Incorporated	2.56%	$8.60	44.61%
DOX	Amdocs Limited	2.55%	$2.04	39.68%
DVN	Devon Energy Corporation	2.55%	$0.96	22.55%
TGNA	TEGNA Inc.	2.55%	$0.49	23.26%
CFFI	C&F Financial Corporation	2.54%	$1.80	22.24%
MTH	Meritage Homes Corporation	2.54%	$1.68	21.92%
DTM	DT Midstream, Inc.	2.52%	$3.04	77.42%
LEVI	Levi Strauss & Co.	2.52%	$0.52	34.78%
NFG	National Fuel Gas Company	2.52%	$2.07	36.34%
AMNB	American National Bankshares Inc.	2.51%	$1.20	48.76%
HIMYX	Pioneer High Income Municipal Fund Class Y	2.51%	$0.14	81.31%
ACNB	ACNB Corporation	2.50%	$1.18	37.66%
FMBH	First Mid Bancshares, Inc.	2.50%	$0.96	26.52%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Saudi Pharmaceutical Industries and Medical Appliances Corporation (2070.SR)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener