DDM Analysis: MITT

Valuation Snapshot

Stable Growth	$7.29 - $9.84	$8.60
Multi-Stage	$43.13 - $48.05	$45.54
Blended Fair Value	$27.07
Current Price	$7.24
Upside	273.87%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-21.89%	-12.47%	0.60	0.58	0.65	0.36	0.49	2.06	1.84	1.86	1.78	2.27
YoY Growth	-	-	3.10%	-10.22%	80.12%	-26.82%	-76.16%	11.86%	-0.85%	4.54%	-21.77%	0.06%
Dividend Yield	-	-	8.21%	9.59%	11.25%	3.86%	4.06%	25.06%	3.62%	3.56%	3.28%	5.79%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	49.67
(-) Cash Dividends Paid (M)	21.59
(=) Cash Retained (M)	28.08

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	9.93	6.21	3.72
Cash Retained (M)	28.08	28.08	28.08
(-) Cash Required (M)	-9.93	-6.21	-3.72
(=) Excess Retained (M)	18.14	21.87	24.35
(/) Shares Outstanding (M)	30.01	30.01	30.01
(=) Excess Retained per Share	0.60	0.73	0.81
LTM Dividend per Share	0.72	0.72	0.72
(+) Excess Retained per Share	0.60	0.73	0.81
(=) Adjusted Dividend	1.32	1.45	1.53
WACC / Discount Rate	4.73%	4.73%	4.73%
Growth Rate	-11.37%	-10.37%	-9.37%
Fair Value	$7.29	$8.60	$9.84
Upside / Downside	0.70%	18.76%	35.95%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	49.67	44.52	39.90	35.76	32.06	28.73	29.60
Payout Ratio	43.47%	52.77%	62.08%	71.39%	80.69%	90.00%	92.50%
Projected Dividends (M)	21.59	23.49	24.77	25.53	25.87	25.86	27.38

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	4.73%	4.73%	4.73%
Growth Rate	-11.37%	-10.37%	-9.37%
Year 1 PV (M)	22.18	22.43	22.68
Year 2 PV (M)	22.08	22.58	23.09
Year 3 PV (M)	21.49	22.23	22.98
Year 4 PV (M)	20.56	21.50	22.48
Year 5 PV (M)	19.41	20.53	21.70
PV of Terminal Value (M)	1,188.71	1,257.29	1,329.01
Equity Value (M)	1,294.43	1,366.57	1,441.94
Shares Outstanding (M)	30.01	30.01	30.01
Fair Value	$43.13	$45.54	$48.05
Upside / Downside	495.77%	528.97%	563.66%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 148 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
002052.SZ	Shenzhen Coship Electronics Co., Ltd.	0.00%	$0.00	0.01%
002192.SZ	YOUNGY Co.,Ltd.	0.00%	$0.00	0.34%
002195.SZ	Shanghai Stonehill Technology Co., Ltd.	0.00%	$0.00	1.04%
002247.SZ	Zhejiang Juli Culture Development Co.,Ltd.	0.00%	$0.00	0.22%
002255.SZ	Suzhou Hailu Heavy Industry Co.,Ltd	0.00%	$0.00	0.03%
002279.SZ	Beijing Join-Cheer Software Co., Ltd.	0.00%	$0.00	0.01%
002406.SZ	Xuchang Yuandong Drive Shaft Co.Ltd	0.00%	$0.00	0.01%
002592.SZ	Nanning Baling Technology Co., Ltd.	0.00%	$0.00	0.00%
002766.SZ	Shenzhen Soling Industrial Co.,Ltd	0.00%	$0.00	0.54%
002835.SZ	Shenzhen TVT Digital Technology Co., Ltd.	0.00%	$0.00	0.09%
014790.KS	Halla Corporation	0.00%	$0.05	0.03%
037270.KS	YG Plus, Inc.	0.00%	$0.00	0.00%
045390.KQ	DAEA TI Co., Ltd.	0.00%	$0.00	0.00%
0486.HK	United Company RUSAL, International Public Joint-Stock Company	0.00%	$0.00	0.00%
0570.HK	China Traditional Chinese Medicine Holdings Co. Limited	0.00%	$0.00	0.00%
071970.KS	HD-Hyundai Marine Engine Co., Ltd.	0.00%	$0.33	0.01%
1225.TW	Formosa Oilseed Processing Co., Ltd.	0.00%	$0.00	0.00%
145270.KS	K-TOP Reits Co.,Ltd.	0.00%	$0.00	0.00%
155900.KS	Badaro No. 19 Ship Investment Company	0.00%	$352.08	53.22%
2364.TW	Twinhead International Corp.	0.00%	$0.00	0.00%
300375.SZ	Tianjin Pengling Group Co.,Ltd	0.00%	$0.00	0.01%
300413.SZ	Mango Excellent Media Co., Ltd.	0.00%	$0.00	0.18%
300499.SZ	Guangzhou Goaland Energy Conservation Tech. Co., Ltd.	0.00%	$0.00	8.22%
300527.SZ	China Harzone Industry Corp., Ltd	0.00%	$0.00	2.70%
300563.SZ	Shenyu Communication Technology Inc.	0.00%	$0.00	0.03%
300578.SZ	BizConf Telecom Co.,Ltd.	0.00%	$0.00	1.02%
300696.SZ	Chengdu ALD Aviation Manufacturing Corporation	0.00%	$0.00	0.46%
300858.SZ	Beijing Scitop Bio-tech Co., Ltd.	0.00%	$0.00	0.03%
300940.SZ	Shen Zhen Australis Electronic Technology Co.,Ltd.	0.00%	$0.00	0.18%
300994.SZ	Joy Kie Corporation Limited.	0.00%	$0.00	0.08%
301019.SZ	Ningbo Color Master Batch Co., Ltd.	0.00%	$0.00	0.00%
32ID.L	Renold PLC	0.00%	$0.00	3.27%
3415.T	TOKYO BASE Co.,Ltd.	0.00%	$0.00	0.00%
3483.TWO	Forcecon Technology Co., Ltd.	0.00%	$0.00	0.00%
4010.SR	Dur Hospitality Company	0.00%	$0.00	0.13%
402340.KS	SK Square Co., Ltd.	0.00%	$13.52	0.03%
4494.T	Vario Secure Inc.	0.00%	$0.02	0.03%
4506.T	Sumitomo Pharma Co., Ltd.	0.00%	$0.01	0.00%
4825.T	Weathernews Inc.	0.00%	$0.11	0.08%
5094.KL	CSC Steel Holdings Berhad	0.00%	$0.00	0.00%
600006.SS	DongFeng Automobile Co. Ltd.	0.00%	$0.00	0.03%
600125.SS	China Railway Tielong Container Logistics Co., Ltd	0.00%	$0.00	0.03%
600518.SS	Kangmei Pharmaceutical Co., Ltd.	0.00%	$0.00	4.51%
600645.SS	Vcanbio Cell & Gene Engineering Corp., Ltd	0.00%	$0.00	0.16%
600666.SS	Aurora Optoelectronics Co.,Ltd.	0.00%	$0.00	0.22%
600776.SS	Eastern Communications Co., Ltd.	0.00%	$0.00	0.02%
6010.SR	The National Agricultural Development Company	0.00%	$0.00	0.02%
601226.SS	Huadian Heavy Industries Co., Ltd.	0.00%	$0.00	0.15%
6028.T	TechnoPro Holdings, Inc.	0.00%	$36.57	23.28%
603020.SS	Apple Flavor & Fragrance Group Co.,Ltd.	0.00%	$0.00	0.09%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

AG Mortgage Investment Trust, Inc. (MITT)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener