DDM Analysis: OMU.JO

Valuation Snapshot

Stable Growth	$15.01 - $20.27	$17.70
Multi-Stage	$32.84 - $36.15	$34.46
Blended Fair Value	$26.08
Current Price	$12.04
Upside	116.62%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-8.90%	-7.16%	0.76	0.83	0.77	0.60	0.75	1.20	2.23	1.27	1.61	2.18
YoY Growth	-	-	-8.83%	8.18%	27.48%	-19.73%	-37.84%	-45.98%	75.84%	-21.35%	-25.99%	37.09%
Dividend Yield	-	-	6.05%	6.36%	7.32%	4.60%	6.30%	6.13%	9.96%	4.31%	5.49%	7.41%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	14,482.00
(-) Cash Dividends Paid (M)	9,083.00
(=) Cash Retained (M)	5,399.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,896.40	1,810.25	1,086.15
Cash Retained (M)	5,399.00	5,399.00	5,399.00
(-) Cash Required (M)	-2,896.40	-1,810.25	-1,086.15
(=) Excess Retained (M)	2,502.60	3,588.75	4,312.85
(/) Shares Outstanding (M)	4,467.60	4,467.60	4,467.60
(=) Excess Retained per Share	0.56	0.80	0.97
LTM Dividend per Share	2.03	2.03	2.03
(+) Excess Retained per Share	0.56	0.80	0.97
(=) Adjusted Dividend	2.59	2.84	3.00
WACC / Discount Rate	8.60%	8.60%	8.60%
Growth Rate	-7.40%	-6.40%	-5.40%
Fair Value	$15.01	$17.70	$20.27
Upside / Downside	24.68%	47.03%	68.32%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	14,482.00	13,555.36	12,688.01	11,876.16	11,116.25	10,404.97	10,717.12
Payout Ratio	62.72%	68.18%	73.63%	79.09%	84.54%	90.00%	92.50%
Projected Dividends (M)	9,083.00	9,241.42	9,342.38	9,392.58	9,398.11	9,364.48	9,913.34

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.60%	8.60%	8.60%
Growth Rate	-7.40%	-6.40%	-5.40%
Year 1 PV (M)	8,418.81	8,509.73	8,600.64
Year 2 PV (M)	7,753.22	7,921.57	8,091.74
Year 3 PV (M)	7,101.04	7,333.58	7,571.15
Year 4 PV (M)	6,472.76	6,756.92	7,050.33
Year 5 PV (M)	5,875.50	6,199.67	6,538.00
PV of Terminal Value (M)	111,103.23	117,233.21	123,630.82
Equity Value (M)	146,724.56	153,954.68	161,482.68
Shares Outstanding (M)	4,467.60	4,467.60	4,467.60
Fair Value	$32.84	$34.46	$36.15
Upside / Downside	172.77%	186.21%	200.21%

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

Old Mutual Limited (OMU.JO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener