DDM Analysis: LTIM.BO

Valuation Snapshot

Stable Growth	$7,181.43 - $32,643.35	$16,463.69
Multi-Stage	$3,765.06 - $4,116.79	$3,937.72
Blended Fair Value	$10,200.70
Current Price	$5,157.50
Upside	97.78%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	27.65%	14.88%	64.88	59.85	52.68	44.76	17.93	19.14	15.17	10.23	5.43	18.43
YoY Growth	-	-	8.41%	13.60%	17.70%	149.61%	-6.34%	26.23%	48.29%	88.45%	-70.55%	13.77%
Dividend Yield	-	-	1.22%	1.10%	1.01%	1.13%	0.44%	0.98%	0.82%	0.61%	0.69%	2.64%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	48,691.00
(-) Cash Dividends Paid (M)	19,256.00
(=) Cash Retained (M)	29,435.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	9,738.20	6,086.38	3,651.83
Cash Retained (M)	29,435.00	29,435.00	29,435.00
(-) Cash Required (M)	-9,738.20	-6,086.38	-3,651.83
(=) Excess Retained (M)	19,696.80	23,348.63	25,783.18
(/) Shares Outstanding (M)	296.64	296.64	296.64
(=) Excess Retained per Share	66.40	78.71	86.92
LTM Dividend per Share	64.91	64.91	64.91
(+) Excess Retained per Share	66.40	78.71	86.92
(=) Adjusted Dividend	131.31	143.62	151.83
WACC / Discount Rate	7.43%	7.43%	7.43%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$7,181.43	$16,463.69	$32,643.35
Upside / Downside	39.24%	219.22%	532.93%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	48,691.00	51,855.92	55,226.55	58,816.28	62,639.33	66,710.89	68,712.22
Payout Ratio	39.55%	49.64%	59.73%	69.82%	79.91%	90.00%	92.50%
Projected Dividends (M)	19,256.00	25,740.18	32,985.94	41,064.90	50,054.76	60,039.80	63,558.80

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.43%	7.43%	7.43%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	23,735.18	23,960.16	24,185.14
Year 2 PV (M)	28,047.30	28,581.52	29,120.78
Year 3 PV (M)	32,196.89	33,121.15	34,062.93
Year 4 PV (M)	36,188.42	37,580.13	39,011.59
Year 5 PV (M)	40,026.22	41,959.50	43,966.77
PV of Terminal Value (M)	956,685.47	1,002,893.74	1,050,870.51
Equity Value (M)	1,116,879.49	1,168,096.20	1,221,217.72
Shares Outstanding (M)	296.64	296.64	296.64
Fair Value	$3,765.06	$3,937.72	$4,116.79
Upside / Downside	-27.00%	-23.65%	-20.18%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 15 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
0R28.L	Newmont Corporation	2.49%	$1.01	15.53%
ETR	Entergy Corporation	2.49%	$2.34	57.35%
NKE	NIKE, Inc.	2.49%	$1.58	80.59%
OTTR	Otter Tail Corporation	2.49%	$2.03	30.69%
FHN	First Horizon Corporation	2.48%	$0.60	34.42%
PWP	Perella Weinberg Partners	2.48%	$0.44	69.65%
SCS	Steelcase Inc.	2.48%	$0.40	50.05%
PBI	Pitney Bowes Inc.	2.46%	$0.25	61.37%
RBCAA	Republic Bancorp, Inc.	2.45%	$1.67	25.85%
SRCE	1st Source Corporation	2.45%	$1.53	25.20%
TRMK	Trustmark Corporation	2.45%	$0.96	26.11%
VOYA	Voya Financial, Inc.	2.45%	$1.86	29.46%
AWK	American Water Works Company, Inc.	2.44%	$3.18	55.85%
LSTR	Landstar System, Inc.	2.44%	$3.58	90.21%
NGL	NGL Energy Partners LP	2.44%	$0.24	24.52%
TCFC	The Community Financial Corporation	2.44%	$0.66	12.72%
CADE	Cadence Bank	2.43%	$1.05	37.49%
JNJ	Johnson & Johnson	2.43%	$5.04	48.70%
MBCN	Middlefield Banc Corp.	2.43%	$0.83	42.36%
0L7G.L	Snap-on Incorporated	2.42%	$8.43	44.15%
ITW	Illinois Tool Works Inc.	2.42%	$6.04	58.20%
MOFG	MidWestOne Financial Group, Inc.	2.40%	$0.92	32.44%
FFIN	First Financial Bankshares, Inc.	2.39%	$0.72	42.45%
ADP	Automatic Data Processing, Inc.	2.38%	$6.03	59.30%
CAL	Caleres, Inc.	2.38%	$0.29	46.21%
ABM	ABM Industries Incorporated	2.37%	$1.01	54.79%
FUNC	First United Corporation	2.36%	$0.88	22.87%
HON	Honeywell International Inc.	2.36%	$4.63	48.21%
RILYK	B. Riley Financial, Inc. 5.50% Senior Notes Due 2026	2.36%	$0.58	56.91%
CDW	CDW Corporation	2.35%	$3.14	39.31%
CHMG	Chemung Financial Corporation	2.35%	$1.28	46.47%
LZB	La-Z-Boy Incorporated	2.35%	$0.88	40.20%
PKG	Packaging Corporation of America	2.35%	$4.97	50.31%
UNP	Union Pacific Corporation	2.35%	$5.44	45.77%
0K91.L	Northern Trust Corporation	2.34%	$3.20	35.68%
MCD	McDonald's Corporation	2.33%	$7.07	60.14%
MGEE	MGE Energy, Inc.	2.32%	$1.82	49.49%
MZTI	The Marzetti Company	2.32%	$3.82	61.80%
UNM	Unum Group	2.32%	$1.79	33.52%
RILYM	B. Riley Financial, Inc. - 6.37	2.31%	$0.58	56.91%
RILYO	B. Riley Financial, Inc. - 6.75	2.31%	$0.58	56.91%
HONIV	Honeywell International Inc. Common Stock Ex Distribution When Issued	2.30%	$4.63	48.21%
PGR	The Progressive Corporation	2.30%	$4.88	26.80%
WNEB	Western New England Bancorp, Inc.	2.30%	$0.28	43.00%
0R23.L	Halliburton Company	2.29%	$0.68	44.61%
ADS	Bread Financial Holdings, Inc.	2.29%	$1.30	21.08%
HLNE	Hamilton Lane Incorporated	2.29%	$3.13	74.09%
BSVN	Bank7 Corp.	2.28%	$0.94	20.81%
MCBC	Macatawa Bank Corporation	2.28%	$0.34	28.37%
BRKL	Brookline Bancorp, Inc.	2.27%	$0.54	61.06%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

LTIMindtree Limited (LTIM.BO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener