DDM Analysis: GCHE.ME

Valuation Snapshot

Stable Growth	$9,321.75 - $17,822.71	$12,736.31
Multi-Stage	$6,892.57 - $7,534.09	$7,207.51
Blended Fair Value	$9,971.91
Current Price	$3,455.00
Upside	188.62%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	4.98%	0.00%	118.42	148.05	213.16	106.65	146.27	92.89	81.80	23.66	80.36	35.85
YoY Growth	-	-	-20.01%	-30.54%	99.87%	-27.09%	57.47%	13.55%	245.82%	-70.56%	124.13%	0.00%
Dividend Yield	-	-	2.78%	3.61%	7.87%	3.25%	5.94%	4.92%	4.20%	1.81%	9.48%	3.86%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	24,301.57
(-) Cash Dividends Paid (M)	0.02
(=) Cash Retained (M)	24,301.55

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	4,860.31	3,037.70	1,822.62
Cash Retained (M)	24,301.55	24,301.55	24,301.55
(-) Cash Required (M)	-4,860.31	-3,037.70	-1,822.62
(=) Excess Retained (M)	19,441.23	21,263.85	22,478.93
(/) Shares Outstanding (M)	42.22	42.22	42.22
(=) Excess Retained per Share	460.45	503.62	532.40
LTM Dividend per Share	0.00	0.00	0.00
(+) Excess Retained per Share	460.45	503.62	532.40
(=) Adjusted Dividend	460.45	503.62	532.40
WACC / Discount Rate	10.71%	10.71%	10.71%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$9,321.75	$12,736.31	$17,822.71
Upside / Downside	169.80%	268.63%	415.85%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	24,301.57	25,881.17	27,563.45	29,355.07	31,263.15	33,295.26	34,294.11
Payout Ratio	0.00%	18.00%	36.00%	54.00%	72.00%	90.00%	92.50%
Projected Dividends (M)	0.02	4,658.63	9,922.86	15,851.75	22,509.47	29,965.73	31,722.05

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	10.71%	10.71%	10.71%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	4,168.40	4,207.91	4,247.42
Year 2 PV (M)	7,944.36	8,095.68	8,248.43
Year 3 PV (M)	11,355.62	11,681.60	12,013.75
Year 4 PV (M)	14,428.13	14,983.00	15,553.71
Year 5 PV (M)	17,186.23	18,016.34	18,878.21
PV of Terminal Value (M)	235,935.60	247,331.37	259,163.29
Equity Value (M)	291,018.34	304,315.89	318,104.82
Shares Outstanding (M)	42.22	42.22	42.22
Fair Value	$6,892.57	$7,207.51	$7,534.09
Upside / Downside	99.50%	108.61%	118.06%

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

PJSC Cherkizovo Group (GCHE.ME)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener