DDM Analysis: GND.JO

Valuation Snapshot

Stable Growth	$57.84 - $108.98	$78.59
Multi-Stage	$53.17 - $58.06	$55.57
Blended Fair Value	$67.08
Current Price	$12.46
Upside	438.35%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	18.66%	6.20%	0.72	0.67	1.01	0.07	0.24	0.31	0.11	0.11	0.17	0.53
YoY Growth	-	-	8.47%	-33.72%	1,345.71%	-70.74%	-22.63%	189.35%	-7.40%	-32.33%	-68.08%	33.98%
Dividend Yield	-	-	6.07%	5.83%	10.09%	1.41%	4.72%	6.12%	1.73%	0.87%	1.26%	4.72%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,474.76
(-) Cash Dividends Paid (M)	1,016.16
(=) Cash Retained (M)	1,458.60

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	494.95	309.35	185.61
Cash Retained (M)	1,458.60	1,458.60	1,458.60
(-) Cash Required (M)	-494.95	-309.35	-185.61
(=) Excess Retained (M)	963.65	1,149.25	1,272.99
(/) Shares Outstanding (M)	667.97	667.97	667.97
(=) Excess Retained per Share	1.44	1.72	1.91
LTM Dividend per Share	1.52	1.52	1.52
(+) Excess Retained per Share	1.44	1.72	1.91
(=) Adjusted Dividend	2.96	3.24	3.43
WACC / Discount Rate	9.54%	9.54%	9.54%
Growth Rate	4.20%	5.20%	6.20%
Fair Value	$57.84	$78.59	$108.98
Upside / Downside	364.19%	530.70%	774.63%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,474.76	2,603.35	2,738.63	2,880.93	3,030.63	3,188.10	3,283.75
Payout Ratio	41.06%	50.85%	60.64%	70.42%	80.21%	90.00%	92.50%
Projected Dividends (M)	1,016.16	1,323.78	1,660.61	2,028.88	2,430.93	2,869.29	3,037.47

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.54%	9.54%	9.54%
Growth Rate	4.20%	5.20%	6.20%
Year 1 PV (M)	1,197.05	1,208.53	1,220.02
Year 2 PV (M)	1,357.88	1,384.07	1,410.51
Year 3 PV (M)	1,500.19	1,543.79	1,588.24
Year 4 PV (M)	1,625.39	1,688.69	1,753.83
Year 5 PV (M)	1,734.83	1,819.69	1,907.84
PV of Terminal Value (M)	28,099.77	29,474.31	30,902.12
Equity Value (M)	35,515.10	37,119.08	38,782.55
Shares Outstanding (M)	667.97	667.97	667.97
Fair Value	$53.17	$55.57	$58.06
Upside / Downside	326.72%	345.99%	365.98%

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

Grindrod Limited (GND.JO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener