DDM Analysis: GFI.JO

Valuation Snapshot

Stable Growth	$102.60 - $559.08	$199.60
Multi-Stage	$58.87 - $64.36	$61.56
Blended Fair Value	$130.58
Current Price	$23.28
Upside	460.91%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	50.46%	27.97%	0.39	0.41	0.34	0.36	0.15	0.05	0.05	0.07	0.04	0.02
YoY Growth	-	-	-4.80%	21.09%	-5.55%	134.06%	202.64%	0.00%	-27.55%	60.20%	159.60%	-49.33%
Dividend Yield	-	-	3.01%	2.82%	3.29%	3.30%	1.65%	0.75%	1.49%	1.62%	1.39%	0.62%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,517.20
(-) Cash Dividends Paid (M)	897.00
(=) Cash Retained (M)	1,620.20

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	503.44	314.65	188.79
Cash Retained (M)	1,620.20	1,620.20	1,620.20
(-) Cash Required (M)	-503.44	-314.65	-188.79
(=) Excess Retained (M)	1,116.76	1,305.55	1,431.41
(/) Shares Outstanding (M)	895.41	895.41	895.41
(=) Excess Retained per Share	1.25	1.46	1.60
LTM Dividend per Share	1.00	1.00	1.00
(+) Excess Retained per Share	1.25	1.46	1.60
(=) Adjusted Dividend	2.25	2.46	2.60
WACC / Discount Rate	7.81%	7.81%	7.81%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$102.60	$199.60	$559.08
Upside / Downside	340.73%	757.38%	2,301.56%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,517.20	2,680.82	2,855.07	3,040.65	3,238.29	3,448.78	3,552.25
Payout Ratio	35.63%	46.51%	57.38%	68.25%	79.13%	90.00%	92.50%
Projected Dividends (M)	897.00	1,246.79	1,638.27	2,075.36	2,562.36	3,103.90	3,285.83

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.81%	7.81%	7.81%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,145.59	1,156.44	1,167.30
Year 2 PV (M)	1,383.09	1,409.44	1,436.03
Year 3 PV (M)	1,609.89	1,656.10	1,703.19
Year 4 PV (M)	1,826.32	1,896.55	1,968.79
Year 5 PV (M)	2,032.72	2,130.90	2,232.84
PV of Terminal Value (M)	44,714.04	46,873.74	49,116.10
Equity Value (M)	52,711.64	55,123.17	57,624.26
Shares Outstanding (M)	895.41	895.41	895.41
Fair Value	$58.87	$61.56	$64.36
Upside / Downside	152.87%	164.44%	176.44%

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

Gold Fields Limited (GFI.JO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener