DDM Analysis: RSTIP.ME

Valuation Snapshot

Stable Growth	$15.94 - $86.00	$31.27
Multi-Stage	$12.55 - $13.77	$13.15
Blended Fair Value	$22.21
Current Price	$1.28
Upside	1,635.23%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
DPS	54.52%	40.06%	0.09	0.02	0.01	0.05	0.05	0.01	0.01	0.02	0.01	0.01
YoY Growth	-	-	258.86%	104.76%	-74.74%	-6.16%	405.66%	0.59%	-41.77%	135.03%	-11.62%	171.10%
Dividend Yield	-	-	5.90%	2.10%	1.25%	6.32%	5.44%	1.76%	1.98%	3.27%	0.38%	0.37%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	88,104.00
(-) Cash Dividends Paid (M)	4,976.00
(=) Cash Retained (M)	83,128.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	17,620.80	11,013.00	6,607.80
Cash Retained (M)	83,128.00	83,128.00	83,128.00
(-) Cash Required (M)	-17,620.80	-11,013.00	-6,607.80
(=) Excess Retained (M)	65,507.20	72,115.00	76,520.20
(/) Shares Outstanding (M)	200,900.00	200,900.00	200,900.00
(=) Excess Retained per Share	0.33	0.36	0.38
LTM Dividend per Share	0.02	0.02	0.02
(+) Excess Retained per Share	0.33	0.36	0.38
(=) Adjusted Dividend	0.35	0.38	0.41
WACC / Discount Rate	6.28%	6.28%	6.28%
Growth Rate	4.00%	5.00%	6.00%
Fair Value	$15.94	$31.27	$86.00
Upside / Downside	1,145.56%	2,342.92%	6,618.36%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	88,104.00	92,504.96	97,125.75	101,977.36	107,071.32	112,419.73	115,792.32
Payout Ratio	5.65%	22.52%	39.39%	56.26%	73.13%	90.00%	92.50%
Projected Dividends (M)	4,976.00	20,830.54	38,256.59	57,371.59	78,300.80	101,177.75	107,107.89

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.28%	6.28%	6.28%
Growth Rate	4.00%	5.00%	6.00%
Year 1 PV (M)	19,412.34	19,599.01	19,785.67
Year 2 PV (M)	33,224.70	33,866.74	34,514.92
Year 3 PV (M)	46,433.25	47,785.65	49,164.06
Year 4 PV (M)	59,057.59	61,362.12	63,733.44
Year 5 PV (M)	71,116.76	74,602.38	78,223.36
PV of Terminal Value (M)	2,292,721.81	2,405,094.36	2,521,830.48
Equity Value (M)	2,521,966.45	2,642,310.25	2,767,251.94
Shares Outstanding (M)	200,900.00	200,900.00	200,900.00
Fair Value	$12.55	$13.15	$13.77
Upside / Downside	880.73%	927.53%	976.12%

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

Rosseti, Public Joint Stock Company (RSTIP.ME)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener