DDM Analysis: PRSK.TA

Valuation Snapshot

Stable Growth	$44.72 - $65.19	$54.62
Multi-Stage	$96.84 - $106.78	$101.71
Blended Fair Value	$78.17
Current Price	$133.30
Upside	-41.36%
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	-7.57%	22.34%	1.89	0.75	2.25	2.72	3.42	2.80	0.85	2.09	0.09	0.25
YoY Growth	-	-	151.89%	-66.63%	-17.48%	-20.33%	22.08%	227.78%	-59.09%	2,100.00%	-62.26%	0.00%
Dividend Yield	-	-	2.19%	0.79%	2.90%	1.79%	3.38%	5.10%	2.69%	7.55%	0.38%	2.12%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	128.16
(-) Cash Dividends Paid (M)	24.00
(=) Cash Retained (M)	104.16

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	25.63	16.02	9.61
Cash Retained (M)	104.16	104.16	104.16
(-) Cash Required (M)	-25.63	-16.02	-9.61
(=) Excess Retained (M)	78.53	88.14	94.55
(/) Shares Outstanding (M)	21.09	21.09	21.09
(=) Excess Retained per Share	3.72	4.18	4.48
LTM Dividend per Share	1.14	1.14	1.14
(+) Excess Retained per Share	3.72	4.18	4.48
(=) Adjusted Dividend	4.86	5.32	5.62
WACC / Discount Rate	7.13%	7.13%	7.13%
Growth Rate	-3.37%	-2.37%	-1.37%
Fair Value	$44.72	$54.62	$65.19
Upside / Downside	-66.45%	-59.03%	-51.10%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	128.16	125.12	122.15	119.26	116.43	113.66	117.07
Payout Ratio	18.73%	32.98%	47.24%	61.49%	75.75%	90.00%	92.50%
Projected Dividends (M)	24.00	41.27	57.70	73.33	88.19	102.30	108.29

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.13%	7.13%	7.13%
Growth Rate	-3.37%	-2.37%	-1.37%
Year 1 PV (M)	38.12	38.52	38.91
Year 2 PV (M)	49.25	50.27	51.31
Year 3 PV (M)	57.83	59.64	61.49
Year 4 PV (M)	64.25	66.95	69.73
Year 5 PV (M)	68.85	72.49	76.28
PV of Terminal Value (M)	1,764.07	1,857.26	1,954.35
Equity Value (M)	2,042.36	2,145.13	2,252.07
Shares Outstanding (M)	21.09	21.09	21.09
Fair Value	$96.84	$101.71	$106.78
Upside / Downside	-27.35%	-23.70%	-19.89%

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

Prashkovsky Investments and Construction Ltd. (PRSK.TA)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener