DDM Analysis: RIPLEY.SN

Valuation Snapshot

Stable Growth	$605.94 - $1,174.41	$832.28
Multi-Stage	$993.83 - $1,092.83	$1,042.37
Blended Fair Value	$937.33
Current Price	$468.00
Upside	100.28%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	0.00%	0.00%	0.00	20.00	5.00	14.00	11.35	11.63	12.16	10.95	11.62	15.88
YoY Growth	-	-	-100.00%	300.00%	-64.29%	23.31%	-2.41%	-4.34%	11.10%	-5.84%	-26.80%	42.82%
Dividend Yield	-	-	0.00%	9.35%	2.95%	9.87%	4.37%	5.98%	2.18%	1.77%	2.71%	5.22%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	74,093.35
(-) Cash Dividends Paid (M)	12,100.56
(=) Cash Retained (M)	61,992.79

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	14,818.67	9,261.67	5,557.00
Cash Retained (M)	61,992.79	61,992.79	61,992.79
(-) Cash Required (M)	-14,818.67	-9,261.67	-5,557.00
(=) Excess Retained (M)	47,174.12	52,731.12	56,435.79
(/) Shares Outstanding (M)	1,936.05	1,936.05	1,936.05
(=) Excess Retained per Share	24.37	27.24	29.15
LTM Dividend per Share	6.25	6.25	6.25
(+) Excess Retained per Share	24.37	27.24	29.15
(=) Adjusted Dividend	30.62	33.49	35.40
WACC / Discount Rate	6.18%	6.18%	6.18%
Growth Rate	1.07%	2.07%	3.07%
Fair Value	$605.94	$832.28	$1,174.41
Upside / Downside	29.47%	77.84%	150.94%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	74,093.35	75,629.55	77,197.61	78,798.17	80,431.92	82,099.55	84,562.54
Payout Ratio	16.33%	31.07%	45.80%	60.53%	75.27%	90.00%	92.50%
Projected Dividends (M)	12,100.56	23,494.47	35,355.66	47,698.58	60,538.13	73,889.59	78,220.35

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.18%	6.18%	6.18%
Growth Rate	1.07%	2.07%	3.07%
Year 1 PV (M)	21,910.20	22,126.97	22,343.75
Year 2 PV (M)	30,748.22	31,359.67	31,977.13
Year 3 PV (M)	38,685.41	39,845.04	41,027.62
Year 4 PV (M)	45,787.96	47,627.09	49,521.09
Year 5 PV (M)	52,117.80	54,747.54	57,482.38
PV of Terminal Value (M)	1,734,848.52	1,822,384.88	1,913,419.61
Equity Value (M)	1,924,098.10	2,018,091.19	2,115,771.58
Shares Outstanding (M)	1,936.05	1,936.05	1,936.05
Fair Value	$993.83	$1,042.37	$1,092.83
Upside / Downside	112.36%	122.73%	133.51%

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

Ripley Corp S.A. (RIPLEY.SN)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener