DDM Analysis: VSMO.ME

Valuation Snapshot

Stable Growth	$11,963.31 - $17,304.79	$14,560.40
Multi-Stage	$19,019.95 - $20,941.20	$19,961.75
Blended Fair Value	$17,261.08
Current Price	$28,800.00
Upside	-40.07%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2020	2019	2018	2017	2016	2015	2014	2013	2012
DPS	-15.11%	0.00%	562.70	2.63	1,765.96	1,647.92	2,064.16	1,276.49	1,620.51	575.97	251.31	14.26
YoY Growth	-	-	21,284.59%	-99.85%	7.16%	-20.16%	61.71%	-21.23%	181.36%	129.18%	1,662.72%	0.00%
Dividend Yield	-	-	0.00%	0.01%	8.68%	10.62%	12.21%	9.20%	13.11%	6.91%	3.32%	0.22%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	19,050.43
(-) Cash Dividends Paid (M)	1.86
(=) Cash Retained (M)	19,048.57

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,810.09	2,381.30	1,428.78
Cash Retained (M)	19,048.57	19,048.57	19,048.57
(-) Cash Required (M)	-3,810.09	-2,381.30	-1,428.78
(=) Excess Retained (M)	15,238.49	16,667.27	17,619.79
(/) Shares Outstanding (M)	11.51	11.51	11.51
(=) Excess Retained per Share	1,324.31	1,448.48	1,531.26
LTM Dividend per Share	0.16	0.16	0.16
(+) Excess Retained per Share	1,324.31	1,448.48	1,531.26
(=) Adjusted Dividend	1,324.47	1,448.64	1,531.42
WACC / Discount Rate	8.85%	8.85%	8.85%
Growth Rate	-2.00%	-1.00%	0.00%
Fair Value	$11,963.31	$14,560.40	$17,304.79
Upside / Downside	-58.46%	-49.44%	-39.91%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	19,050.43	18,859.93	18,671.33	18,484.61	18,299.77	18,116.77	18,660.27
Payout Ratio	0.01%	18.01%	36.01%	54.00%	72.00%	90.00%	92.50%
Projected Dividends (M)	1.86	3,396.26	6,722.77	9,982.41	13,176.19	16,305.09	17,260.75

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.85%	8.85%	8.85%
Growth Rate	-2.00%	-1.00%	0.00%
Year 1 PV (M)	3,088.62	3,120.14	3,151.65
Year 2 PV (M)	5,560.01	5,674.06	5,789.27
Year 3 PV (M)	7,508.04	7,740.23	7,977.16
Year 4 PV (M)	9,012.48	9,386.01	9,771.02
Year 5 PV (M)	10,142.42	10,670.56	11,220.47
PV of Terminal Value (M)	183,545.63	193,103.28	203,054.99
Equity Value (M)	218,857.20	229,694.27	240,964.57
Shares Outstanding (M)	11.51	11.51	11.51
Fair Value	$19,019.95	$19,961.75	$20,941.20
Upside / Downside	-33.96%	-30.69%	-27.29%

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

public stock company VSMPO-AVISMA Corporation (VSMO.ME)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener