DDM Analysis: NSIS-B.CO

Valuation Snapshot

Stable Growth	$12.25 - $16.15	$14.29
Multi-Stage	$44.28 - $49.10	$46.64
Blended Fair Value	$30.46
Current Price	$389.10
Upside	-92.17%
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	-29.54%	-10.84%	0.54	6.08	3.28	3.15	3.19	3.09	2.83	2.57	2.28	1.99
YoY Growth	-	-	-91.16%	85.37%	4.03%	-1.21%	3.13%	9.27%	10.40%	12.35%	14.70%	17.53%
Dividend Yield	-	-	0.13%	1.54%	0.93%	0.68%	0.79%	1.00%	0.91%	0.82%	0.83%	0.68%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,594.67
(-) Cash Dividends Paid (M)	1,434.41
(=) Cash Retained (M)	160.26

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	318.93	199.33	119.60
Cash Retained (M)	160.26	160.26	160.26
(-) Cash Required (M)	-318.93	-199.33	-119.60
(=) Excess Retained (M)	-158.68	-39.08	40.66
(/) Shares Outstanding (M)	464.71	464.71	464.71
(=) Excess Retained per Share	-0.34	-0.08	0.09
LTM Dividend per Share	3.09	3.09	3.09
(+) Excess Retained per Share	-0.34	-0.08	0.09
(=) Adjusted Dividend	2.75	3.00	3.17
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	-13.12%	-12.12%	-11.12%
Fair Value	$12.25	$14.29	$16.15
Upside / Downside	-96.85%	-96.33%	-95.85%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,594.67	1,401.42	1,231.59	1,082.34	951.17	835.90	860.98
Payout Ratio	89.95%	89.96%	89.97%	89.98%	89.99%	90.00%	92.50%
Projected Dividends (M)	1,434.41	1,260.72	1,108.06	973.89	855.96	752.31	796.41

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	-13.12%	-12.12%	-11.12%
Year 1 PV (M)	1,171.96	1,185.45	1,198.94
Year 2 PV (M)	957.52	979.69	1,002.12
Year 3 PV (M)	782.33	809.65	837.61
Year 4 PV (M)	639.19	669.13	700.10
Year 5 PV (M)	522.23	552.99	585.17
PV of Terminal Value (M)	16,503.78	17,475.68	18,492.84
Equity Value (M)	20,577.00	21,672.59	22,816.78
Shares Outstanding (M)	464.71	464.71	464.71
Fair Value	$44.28	$46.64	$49.10
Upside / Downside	-88.62%	-88.01%	-87.38%

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

Novozymes A/S (NSIS-B.CO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener