DDM Analysis: FORUS.SN

Valuation Snapshot

Stable Growth	$1,896.01 - $3,885.06	$2,658.52
Multi-Stage	$2,147.86 - $2,352.45	$2,248.25
Blended Fair Value	$2,453.39
Current Price	$2,139.90
Upside	14.65%
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	2.45%	-2.69%	44.13	48.26	45.43	20.04	13.84	39.09	40.85	40.39	48.51	54.28
YoY Growth	-	-	-8.56%	6.23%	126.73%	44.77%	-64.59%	-4.29%	1.14%	-16.75%	-10.63%	-6.36%
Dividend Yield	-	-	2.10%	2.97%	2.90%	1.81%	0.97%	5.36%	2.35%	1.71%	1.84%	2.86%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	28,368.15
(-) Cash Dividends Paid (M)	12,108.55
(=) Cash Retained (M)	16,259.60

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	5,673.63	3,546.02	2,127.61
Cash Retained (M)	16,259.60	16,259.60	16,259.60
(-) Cash Required (M)	-5,673.63	-3,546.02	-2,127.61
(=) Excess Retained (M)	10,585.97	12,713.58	14,131.99
(/) Shares Outstanding (M)	261.44	261.44	261.44
(=) Excess Retained per Share	40.49	48.63	54.05
LTM Dividend per Share	46.31	46.31	46.31
(+) Excess Retained per Share	40.49	48.63	54.05
(=) Adjusted Dividend	86.81	94.94	100.37
WACC / Discount Rate	7.56%	7.56%	7.56%
Growth Rate	2.85%	3.85%	4.85%
Fair Value	$1,896.01	$2,658.52	$3,885.06
Upside / Downside	-11.40%	24.24%	81.55%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	28,368.15	29,459.53	30,592.90	31,769.88	32,992.13	34,261.41	35,289.25
Payout Ratio	42.68%	52.15%	61.61%	71.07%	80.54%	90.00%	92.50%
Projected Dividends (M)	12,108.55	15,362.23	18,848.34	22,579.95	26,570.78	30,835.27	32,642.56

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.56%	7.56%	7.56%
Growth Rate	2.85%	3.85%	4.85%
Year 1 PV (M)	14,145.48	14,283.02	14,420.56
Year 2 PV (M)	15,980.85	16,293.13	16,608.44
Year 3 PV (M)	17,628.41	18,147.64	18,676.97
Year 4 PV (M)	19,101.09	19,854.89	20,630.78
Year 5 PV (M)	20,411.03	21,422.82	22,474.33
PV of Terminal Value (M)	474,271.84	497,781.70	522,214.77
Equity Value (M)	561,538.71	587,783.20	615,025.84
Shares Outstanding (M)	261.44	261.44	261.44
Fair Value	$2,147.86	$2,248.25	$2,352.45
Upside / Downside	0.37%	5.06%	9.93%

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

Periods / Units / Analysis

Fundamentals

Valuations

Mode

Miscellaneous

Ticker

Industry

Sector

Forus S.A. (FORUS.SN)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener