DDM Analysis: MPHASIS.BO

Valuation Snapshot

Stable Growth	$5,956.66 - $18,596.23	$17,427.39
Multi-Stage	$2,535.78 - $2,772.45	$2,651.96
Blended Fair Value	$10,039.67
Current Price	$2,654.80
Upside	278.17%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	11.39%	19.70%	54.48	49.38	45.32	63.79	34.19	31.77	24.38	20.69	26.48	21.17
YoY Growth	-	-	10.33%	8.96%	-28.94%	86.57%	7.61%	30.30%	17.86%	-21.87%	25.06%	134.74%
Dividend Yield	-	-	1.91%	1.98%	2.39%	2.78%	1.60%	3.62%	2.46%	1.91%	4.42%	3.69%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	17,850.76
(-) Cash Dividends Paid (M)	10,401.84
(=) Cash Retained (M)	7,448.92

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,570.15	2,231.35	1,338.81
Cash Retained (M)	7,448.92	7,448.92	7,448.92
(-) Cash Required (M)	-3,570.15	-2,231.35	-1,338.81
(=) Excess Retained (M)	3,878.77	5,217.58	6,110.11
(/) Shares Outstanding (M)	190.90	190.90	190.90
(=) Excess Retained per Share	20.32	27.33	32.01
LTM Dividend per Share	54.49	54.49	54.49
(+) Excess Retained per Share	20.32	27.33	32.01
(=) Adjusted Dividend	74.81	81.82	86.49
WACC / Discount Rate	6.82%	6.82%	6.82%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$5,956.66	$17,427.39	$18,596.23
Upside / Downside	124.37%	556.45%	600.48%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	17,850.76	19,011.06	20,246.78	21,562.82	22,964.40	24,457.09	25,190.80
Payout Ratio	58.27%	64.62%	70.96%	77.31%	83.65%	90.00%	92.50%
Projected Dividends (M)	10,401.84	12,284.36	14,367.66	16,669.88	19,210.69	22,011.38	23,301.49

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.82%	6.82%	6.82%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	11,391.55	11,499.53	11,607.50
Year 2 PV (M)	12,355.11	12,590.44	12,827.99
Year 3 PV (M)	13,293.02	13,674.61	14,063.44
Year 4 PV (M)	14,205.76	14,752.07	15,313.99
Year 5 PV (M)	15,093.81	15,822.85	16,579.79
PV of Terminal Value (M)	417,748.63	437,926.05	458,875.70
Equity Value (M)	484,087.88	506,265.55	529,268.42
Shares Outstanding (M)	190.90	190.90	190.90
Fair Value	$2,535.78	$2,651.96	$2,772.45
Upside / Downside	-4.48%	-0.11%	4.43%

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

Mphasis Limited (MPHASIS.BO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener