DDM Analysis: LAHOTIOV.BO

Valuation Snapshot

Stable Growth	$19.59 - $27.09	$23.36
Multi-Stage	$30.86 - $33.99	$32.39
Blended Fair Value	$27.88
Current Price	$49.20
Upside	-43.34%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	-22.65%	-6.70%	0.20	0.20	0.40	0.40	0.00	0.72	0.20	0.48	0.00	0.40
YoY Growth	-	-	0.00%	-50.00%	0.00%	0.00%	-100.00%	261.09%	-58.46%	0.00%	-100.00%	0.00%
Dividend Yield	-	-	0.40%	0.38%	1.45%	0.98%	0.00%	7.19%	1.35%	3.09%	0.00%	4.33%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	101.76
(-) Cash Dividends Paid (M)	2.92
(=) Cash Retained (M)	98.85

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	20.35	12.72	7.63
Cash Retained (M)	98.85	98.85	98.85
(-) Cash Required (M)	-20.35	-12.72	-7.63
(=) Excess Retained (M)	78.49	86.12	91.21
(/) Shares Outstanding (M)	29.31	29.31	29.31
(=) Excess Retained per Share	2.68	2.94	3.11
LTM Dividend per Share	0.10	0.10	0.10
(+) Excess Retained per Share	2.68	2.94	3.11
(=) Adjusted Dividend	2.78	3.04	3.21
WACC / Discount Rate	9.86%	9.86%	9.86%
Growth Rate	-3.78%	-2.78%	-1.78%
Fair Value	$19.59	$23.36	$27.09
Upside / Downside	-60.18%	-52.52%	-44.93%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	101.76	98.93	96.18	93.50	90.90	88.37	91.02
Payout Ratio	2.87%	20.29%	37.72%	55.15%	72.57%	90.00%	92.50%
Projected Dividends (M)	2.92	20.08	36.28	51.56	65.97	79.53	84.19

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.86%	9.86%	9.86%
Growth Rate	-3.78%	-2.78%	-1.78%
Year 1 PV (M)	18.09	18.27	18.46
Year 2 PV (M)	29.44	30.06	30.68
Year 3 PV (M)	37.70	38.89	40.10
Year 4 PV (M)	43.46	45.29	47.18
Year 5 PV (M)	47.20	49.70	52.31
PV of Terminal Value (M)	728.59	767.24	807.52
Equity Value (M)	904.47	949.46	996.26
Shares Outstanding (M)	29.31	29.31	29.31
Fair Value	$30.86	$32.39	$33.99
Upside / Downside	-37.28%	-34.16%	-30.92%

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

Lahoti Overseas Limited (LAHOTIOV.BO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener