DDM Analysis: GND.JO

Valuation Snapshot

Stable Growth	$57.84 - $108.98	$78.59
Multi-Stage	$53.17 - $58.06	$55.57
Blended Fair Value	$67.08
Current Price	$12.46
Upside	438.35%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	18.66%	6.20%	0.72	0.67	1.01	0.07	0.24	0.31	0.11	0.11	0.17	0.53
YoY Growth	-	-	8.47%	-33.72%	1,345.71%	-70.74%	-22.63%	189.35%	-7.40%	-32.33%	-68.08%	33.98%
Dividend Yield	-	-	6.07%	5.83%	10.09%	1.41%	4.72%	6.12%	1.73%	0.87%	1.26%	4.72%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,474.76
(-) Cash Dividends Paid (M)	1,016.16
(=) Cash Retained (M)	1,458.60

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	494.95	309.35	185.61
Cash Retained (M)	1,458.60	1,458.60	1,458.60
(-) Cash Required (M)	-494.95	-309.35	-185.61
(=) Excess Retained (M)	963.65	1,149.25	1,272.99
(/) Shares Outstanding (M)	667.97	667.97	667.97
(=) Excess Retained per Share	1.44	1.72	1.91
LTM Dividend per Share	1.52	1.52	1.52
(+) Excess Retained per Share	1.44	1.72	1.91
(=) Adjusted Dividend	2.96	3.24	3.43
WACC / Discount Rate	9.54%	9.54%	9.54%
Growth Rate	4.20%	5.20%	6.20%
Fair Value	$57.84	$78.59	$108.98
Upside / Downside	364.19%	530.70%	774.63%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,474.76	2,603.35	2,738.63	2,880.93	3,030.63	3,188.10	3,283.75
Payout Ratio	41.06%	50.85%	60.64%	70.42%	80.21%	90.00%	92.50%
Projected Dividends (M)	1,016.16	1,323.78	1,660.61	2,028.88	2,430.93	2,869.29	3,037.47

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.54%	9.54%	9.54%
Growth Rate	4.20%	5.20%	6.20%
Year 1 PV (M)	1,197.05	1,208.53	1,220.02
Year 2 PV (M)	1,357.88	1,384.07	1,410.51
Year 3 PV (M)	1,500.19	1,543.79	1,588.24
Year 4 PV (M)	1,625.39	1,688.69	1,753.83
Year 5 PV (M)	1,734.83	1,819.69	1,907.84
PV of Terminal Value (M)	28,099.77	29,474.31	30,902.12
Equity Value (M)	35,515.10	37,119.08	38,782.55
Shares Outstanding (M)	667.97	667.97	667.97
Fair Value	$53.17	$55.57	$58.06
Upside / Downside	326.72%	345.99%	365.98%

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

Grindrod Limited (GND.JO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener