DDM Analysis: ITE.JO

Valuation Snapshot

Stable Growth	$49.62 - $111.32	$71.85
Multi-Stage	$38.60 - $42.00	$40.27
Blended Fair Value	$56.06
Current Price	$10.02
Upside	459.48%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	1.57%	22.60%	1.31	0.51	0.66	1.18	0.47	1.21	0.75	0.28	0.24	0.23
YoY Growth	-	-	158.25%	-22.80%	-44.09%	151.16%	-61.40%	61.07%	165.19%	16.10%	4.66%	36.76%
Dividend Yield	-	-	13.09%	4.38%	5.06%	8.40%	2.81%	10.55%	5.09%	2.15%	2.01%	1.75%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,956.00
(-) Cash Dividends Paid (M)	2,515.00
(=) Cash Retained (M)	441.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	591.20	369.50	221.70
Cash Retained (M)	441.00	441.00	441.00
(-) Cash Required (M)	-591.20	-369.50	-221.70
(=) Excess Retained (M)	-150.20	71.50	219.30
(/) Shares Outstanding (M)	1,193.63	1,193.63	1,193.63
(=) Excess Retained per Share	-0.13	0.06	0.18
LTM Dividend per Share	2.11	2.11	2.11
(+) Excess Retained per Share	-0.13	0.06	0.18
(=) Adjusted Dividend	1.98	2.17	2.29
WACC / Discount Rate	9.71%	9.71%	9.71%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$49.62	$71.85	$111.32
Upside / Downside	395.24%	617.03%	1,011.01%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,956.00	3,148.14	3,352.77	3,570.70	3,802.79	4,049.98	4,171.48
Payout Ratio	85.08%	86.06%	87.05%	88.03%	89.02%	90.00%	92.50%
Projected Dividends (M)	2,515.00	2,709.45	2,918.54	3,143.37	3,385.10	3,644.98	3,858.61

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.71%	9.71%	9.71%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	2,446.41	2,469.60	2,492.78
Year 2 PV (M)	2,379.37	2,424.70	2,470.44
Year 3 PV (M)	2,313.88	2,380.31	2,447.99
Year 4 PV (M)	2,249.91	2,336.44	2,425.44
Year 5 PV (M)	2,187.45	2,293.10	2,402.80
PV of Terminal Value (M)	34,499.84	36,166.20	37,896.33
Equity Value (M)	46,076.87	48,070.34	50,135.78
Shares Outstanding (M)	1,193.63	1,193.63	1,193.63
Fair Value	$38.60	$40.27	$42.00
Upside / Downside	285.25%	301.92%	319.19%

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

Italtile Limited (ITE.JO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener