DDM Analysis: EXX.JO

Valuation Snapshot

Stable Growth	$1,259.13 - $2,547.82	$1,757.28
Multi-Stage	$986.88 - $1,074.85	$1,030.08
Blended Fair Value	$1,393.68
Current Price	$146.92
Upside	848.60%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-0.24%	10.83%	23.78	22.79	36.95	52.48	16.61	24.06	1.02	9.22	2.59	4.07
YoY Growth	-	-	4.34%	-38.31%	-29.61%	215.95%	-30.97%	2,253.04%	-88.91%	256.32%	-36.48%	-52.12%
Dividend Yield	-	-	15.06%	11.15%	17.00%	34.33%	11.96%	18.35%	0.74%	5.69%	2.89%	9.25%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	17,250.00
(-) Cash Dividends Paid (M)	9,862.00
(=) Cash Retained (M)	7,388.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,450.00	2,156.25	1,293.75
Cash Retained (M)	7,388.00	7,388.00	7,388.00
(-) Cash Required (M)	-3,450.00	-2,156.25	-1,293.75
(=) Excess Retained (M)	3,938.00	5,231.75	6,094.25
(/) Shares Outstanding (M)	241.52	241.52	241.52
(=) Excess Retained per Share	16.31	21.66	25.23
LTM Dividend per Share	40.83	40.83	40.83
(+) Excess Retained per Share	16.31	21.66	25.23
(=) Adjusted Dividend	57.14	62.50	66.07
WACC / Discount Rate	10.29%	10.29%	10.29%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$1,259.13	$1,757.28	$2,547.82
Upside / Downside	757.02%	1,096.08%	1,634.15%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	17,250.00	18,371.25	19,565.38	20,837.13	22,191.54	23,633.99	24,343.01
Payout Ratio	57.17%	63.74%	70.30%	76.87%	83.43%	90.00%	92.50%
Projected Dividends (M)	9,862.00	11,709.25	13,754.97	16,017.17	18,515.34	21,270.60	22,517.29

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	10.29%	10.29%	10.29%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	10,517.33	10,617.02	10,716.71
Year 2 PV (M)	11,097.18	11,308.55	11,521.91
Year 3 PV (M)	11,606.86	11,940.06	12,279.56
Year 4 PV (M)	12,051.39	12,514.85	12,991.56
Year 5 PV (M)	12,435.45	13,036.09	13,659.71
PV of Terminal Value (M)	180,641.14	189,366.17	198,425.13
Equity Value (M)	238,349.35	248,782.73	259,594.58
Shares Outstanding (M)	241.52	241.52	241.52
Fair Value	$986.88	$1,030.08	$1,074.85
Upside / Downside	571.71%	601.12%	631.59%

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

Exxaro Resources Limited (EXX.JO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener