DDM Analysis: OMU.JO

Valuation Snapshot

Stable Growth	$15.01 - $20.27	$17.70
Multi-Stage	$32.84 - $36.15	$34.46
Blended Fair Value	$26.08
Current Price	$12.04
Upside	116.62%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-8.90%	-7.16%	0.76	0.83	0.77	0.60	0.75	1.20	2.23	1.27	1.61	2.18
YoY Growth	-	-	-8.83%	8.18%	27.48%	-19.73%	-37.84%	-45.98%	75.84%	-21.35%	-25.99%	37.09%
Dividend Yield	-	-	6.05%	6.36%	7.32%	4.60%	6.30%	6.13%	9.96%	4.31%	5.49%	7.41%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	14,482.00
(-) Cash Dividends Paid (M)	9,083.00
(=) Cash Retained (M)	5,399.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,896.40	1,810.25	1,086.15
Cash Retained (M)	5,399.00	5,399.00	5,399.00
(-) Cash Required (M)	-2,896.40	-1,810.25	-1,086.15
(=) Excess Retained (M)	2,502.60	3,588.75	4,312.85
(/) Shares Outstanding (M)	4,467.60	4,467.60	4,467.60
(=) Excess Retained per Share	0.56	0.80	0.97
LTM Dividend per Share	2.03	2.03	2.03
(+) Excess Retained per Share	0.56	0.80	0.97
(=) Adjusted Dividend	2.59	2.84	3.00
WACC / Discount Rate	8.60%	8.60%	8.60%
Growth Rate	-7.40%	-6.40%	-5.40%
Fair Value	$15.01	$17.70	$20.27
Upside / Downside	24.68%	47.03%	68.32%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	14,482.00	13,555.36	12,688.01	11,876.16	11,116.25	10,404.97	10,717.12
Payout Ratio	62.72%	68.18%	73.63%	79.09%	84.54%	90.00%	92.50%
Projected Dividends (M)	9,083.00	9,241.42	9,342.38	9,392.58	9,398.11	9,364.48	9,913.34

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.60%	8.60%	8.60%
Growth Rate	-7.40%	-6.40%	-5.40%
Year 1 PV (M)	8,418.81	8,509.73	8,600.64
Year 2 PV (M)	7,753.22	7,921.57	8,091.74
Year 3 PV (M)	7,101.04	7,333.58	7,571.15
Year 4 PV (M)	6,472.76	6,756.92	7,050.33
Year 5 PV (M)	5,875.50	6,199.67	6,538.00
PV of Terminal Value (M)	111,103.23	117,233.21	123,630.82
Equity Value (M)	146,724.56	153,954.68	161,482.68
Shares Outstanding (M)	4,467.60	4,467.60	4,467.60
Fair Value	$32.84	$34.46	$36.15
Upside / Downside	172.77%	186.21%	200.21%

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

Old Mutual Limited (OMU.JO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener