DDM Analysis: 6070.SR

Valuation Snapshot

Stable Growth	$71.23 - $238.42	$116.36
Multi-Stage	$74.48 - $81.68	$78.01
Blended Fair Value	$97.19
Current Price	$44.18
Upside	119.98%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-4.16%	3.81%	1.21	0.49	0.50	0.09	1.00	1.50	1.00	1.12	1.00	1.00
YoY Growth	-	-	146.13%	-1.68%	446.97%	-90.84%	-33.33%	49.90%	-10.39%	11.66%	0.00%	19.88%
Dividend Yield	-	-	2.51%	0.89%	0.97%	0.17%	1.22%	7.73%	4.35%	3.73%	3.21%	4.26%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	79.89
(-) Cash Dividends Paid (M)	29.41
(=) Cash Retained (M)	50.49

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	15.98	9.99	5.99
Cash Retained (M)	50.49	50.49	50.49
(-) Cash Required (M)	-15.98	-9.99	-5.99
(=) Excess Retained (M)	34.51	40.50	44.49
(/) Shares Outstanding (M)	30.00	30.00	30.00
(=) Excess Retained per Share	1.15	1.35	1.48
LTM Dividend per Share	0.98	0.98	0.98
(+) Excess Retained per Share	1.15	1.35	1.48
(=) Adjusted Dividend	2.13	2.33	2.46
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	3.22%	4.22%	5.22%
Fair Value	$71.23	$116.36	$238.42
Upside / Downside	61.24%	163.37%	439.65%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	79.89	83.27	86.78	90.45	94.26	98.24	101.19
Payout Ratio	36.81%	47.45%	58.08%	68.72%	79.36%	90.00%	92.50%
Projected Dividends (M)	29.41	39.51	50.41	62.16	74.81	88.42	93.60

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	3.22%	4.22%	5.22%
Year 1 PV (M)	36.81	37.16	37.52
Year 2 PV (M)	43.75	44.60	45.46
Year 3 PV (M)	50.26	51.73	53.24
Year 4 PV (M)	56.35	58.57	60.85
Year 5 PV (M)	62.05	65.12	68.30
PV of Terminal Value (M)	1,985.16	2,083.20	2,185.08
Equity Value (M)	2,234.38	2,340.39	2,450.45
Shares Outstanding (M)	30.00	30.00	30.00
Fair Value	$74.48	$78.01	$81.68
Upside / Downside	68.58%	76.58%	84.88%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 21 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
GATX	GATX Corporation	1.45%	$2.47	28.36%
SF	Stifel Financial Corp.	1.45%	$1.86	30.82%
0HFN.L	Analog Devices, Inc.	1.44%	$3.90	84.88%
HAYN	Haynes International, Inc.	1.44%	$0.88	30.16%
0I58.L	Cummins Inc.	1.43%	$7.42	38.53%
0HRJ.L	CSX Corporation	1.42%	$0.51	33.32%
OLED	Universal Display Corporation	1.42%	$1.73	37.24%
BBW	Build-A-Bear Workshop, Inc.	1.41%	$0.86	19.50%
LBC	Luther Burbank Corporation	1.41%	$0.13	17.07%
SNDR	Schneider National, Inc.	1.41%	$0.38	58.72%
0R13.L	Church & Dwight Co., Inc.	1.40%	$1.16	36.55%
COHN	Cohen & Company Inc.	1.40%	$0.35	48.05%
HLI	Houlihan Lokey, Inc.	1.40%	$2.48	39.81%
PATK	Patrick Industries, Inc.	1.40%	$1.54	44.05%
CXT	Crane NXT, Co.	1.39%	$0.66	24.82%
ESBA	Empire State Realty OP, L.P.	1.39%	$0.09	49.94%
MMS	Maximus, Inc.	1.39%	$1.21	21.54%
WYNN	Wynn Resorts, Limited	1.39%	$1.70	34.98%
ATEN	A10 Networks, Inc.	1.38%	$0.24	34.61%
HYAC	Haymaker Acquisition Corp. III	1.38%	$0.16	37.41%
ISTR	Investar Holding Corporation	1.38%	$0.36	18.11%
MCY	Mercury General Corporation	1.38%	$1.27	16.00%
ACU	Acme United Corporation	1.37%	$0.55	28.31%
DE	Deere & Company	1.36%	$6.34	34.22%
HYAC-UN	Haymaker Acquisition Corp. 4	1.36%	$0.16	37.41%
RTX	RTX Corporation	1.36%	$2.56	52.52%
0HIN.L	Assurant, Inc.	1.35%	$3.22	19.47%
AL	Air Lease Corporation	1.35%	$0.86	9.51%
BGCP	BGC Partners, Inc.	1.34%	$0.06	11.88%
ESRT	Empire State Realty Trust, Inc.	1.34%	$0.09	49.94%
HUM	Humana Inc.	1.34%	$3.55	33.23%
ZEUS	Olympic Steel, Inc.	1.34%	$0.59	50.16%
0K9L.L	Nucor Corporation	1.33%	$2.22	31.04%
BY	Byline Bancorp, Inc.	1.33%	$0.39	13.97%
LPX	Louisiana-Pacific Corporation	1.33%	$1.09	35.19%
OPOF	Old Point Financial Corporation	1.33%	$0.56	32.91%
WSM	Williams-Sonoma, Inc.	1.33%	$2.50	27.85%
RUSHA	Rush Enterprises, Inc.	1.32%	$0.71	21.15%
VLEOX	Value Line Small Cap Opportunities Fund, Inc. Investor Class	1.32%	$0.79	56.29%
0IW7.L	Global Payments Inc.	1.31%	$1.01	13.82%
APO	Apollo Global Management, Inc.	1.31%	$1.92	27.59%
EMP	Entergy Mississippi, Inc. 1M BD 66	1.31%	$0.27	6.72%
NDSN	Nordson Corporation	1.31%	$3.15	36.67%
ROK	Rockwell Automation, Inc.	1.31%	$5.23	68.01%
UMBF	UMB Financial Corporation	1.31%	$1.52	18.87%
0L3I.L	The Charles Schwab Corporation	1.30%	$1.29	28.42%
0R2X.L	Corning Incorporated	1.30%	$1.15	72.69%
EBAY	eBay Inc.	1.30%	$1.13	24.20%
GGG	Graco Inc.	1.30%	$1.07	36.31%
HES	Hess Corporation	1.30%	$1.94	26.90%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Al-Jouf Agricultural Development Co. (6070.SR)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener