DDM Analysis: LPP.WA

Valuation Snapshot

Stable Growth	$98,337.13 - $193,453.92	$181,294.66
Multi-Stage	$30,557.36 - $33,418.98	$31,961.98
Blended Fair Value	$106,628.32
Current Price	$15,400.00
Upside	592.39%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2018	2017	2016	2015
DPS	59.38%	20.74%	610.05	429.89	349.38	449.23	0.00	59.32	39.53	35.31	32.30	31.25
YoY Growth	-	-	41.91%	23.04%	-22.23%	0.00%	-100.00%	50.07%	11.93%	9.33%	3.36%	-66.26%
Dividend Yield	-	-	3.96%	2.73%	2.81%	4.78%	0.00%	0.91%	0.47%	0.41%	0.48%	0.57%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,805.00
(-) Cash Dividends Paid (M)	1,215.00
(=) Cash Retained (M)	590.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	361.00	225.63	135.38
Cash Retained (M)	590.00	590.00	590.00
(-) Cash Required (M)	-361.00	-225.63	-135.38
(=) Excess Retained (M)	229.00	364.38	454.63
(/) Shares Outstanding (M)	1.86	1.86	1.86
(=) Excess Retained per Share	123.41	196.37	245.00
LTM Dividend per Share	654.78	654.78	654.78
(+) Excess Retained per Share	123.41	196.37	245.00
(=) Adjusted Dividend	778.19	851.15	899.79
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$98,337.13	$181,294.66	$193,453.92
Upside / Downside	538.55%	1,077.24%	1,156.19%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,805.00	1,922.33	2,047.28	2,180.35	2,322.07	2,473.01	2,547.20
Payout Ratio	67.31%	71.85%	76.39%	80.93%	85.46%	90.00%	92.50%
Projected Dividends (M)	1,215.00	1,381.20	1,563.87	1,764.45	1,984.50	2,225.71	2,356.16

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,286.72	1,298.91	1,311.11
Year 2 PV (M)	1,357.23	1,383.09	1,409.18
Year 3 PV (M)	1,426.56	1,467.52	1,509.24
Year 4 PV (M)	1,494.72	1,552.20	1,611.33
Year 5 PV (M)	1,561.72	1,637.15	1,715.47
PV of Terminal Value (M)	49,574.69	51,969.17	54,455.29
Equity Value (M)	56,701.65	59,308.04	62,011.62
Shares Outstanding (M)	1.86	1.86	1.86
Fair Value	$30,557.36	$31,961.98	$33,418.98
Upside / Downside	98.42%	107.55%	117.01%

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

Analysis Mode

Ticker

Industry

Sector

LPP S.A. (LPP.WA)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener