DDM Analysis: ZEEL.BO

Valuation Snapshot

Stable Growth	$32.09 - $44.06	$38.14
Multi-Stage	$50.76 - $55.83	$53.25
Blended Fair Value	$45.69
Current Price	$112.37
Upside	-59.34%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	-25.12%	-8.55%	1.00	0.00	3.00	2.50	0.30	4.25	4.33	2.50	2.71	4.22
YoY Growth	-	-	0.00%	-100.00%	20.03%	727.93%	-92.89%	-1.92%	73.45%	-7.98%	-35.65%	72.53%
Dividend Yield	-	-	0.68%	0.00%	1.69%	1.17%	0.14%	2.48%	1.21%	0.46%	0.55%	0.92%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,722.00
(-) Cash Dividends Paid (M)	961.00
(=) Cash Retained (M)	4,761.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,144.40	715.25	429.15
Cash Retained (M)	4,761.00	4,761.00	4,761.00
(-) Cash Required (M)	-1,144.40	-715.25	-429.15
(=) Excess Retained (M)	3,616.60	4,045.75	4,331.85
(/) Shares Outstanding (M)	960.52	960.52	960.52
(=) Excess Retained per Share	3.77	4.21	4.51
LTM Dividend per Share	1.00	1.00	1.00
(+) Excess Retained per Share	3.77	4.21	4.51
(=) Adjusted Dividend	4.77	5.21	5.51
WACC / Discount Rate	10.21%	10.21%	10.21%
Growth Rate	-4.04%	-3.04%	-2.04%
Fair Value	$32.09	$38.14	$44.06
Upside / Downside	-71.44%	-66.06%	-60.79%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,722.00	5,547.90	5,379.09	5,215.42	5,056.73	4,902.87	5,049.96
Payout Ratio	16.79%	31.44%	46.08%	60.72%	75.36%	90.00%	92.50%
Projected Dividends (M)	961.00	1,744.03	2,478.52	3,166.70	3,810.70	4,412.59	4,671.21

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	10.21%	10.21%	10.21%
Growth Rate	-4.04%	-3.04%	-2.04%
Year 1 PV (M)	1,566.16	1,582.49	1,598.81
Year 2 PV (M)	1,998.75	2,040.63	2,082.94
Year 3 PV (M)	2,293.28	2,365.72	2,439.68
Year 4 PV (M)	2,478.21	2,583.14	2,691.37
Year 5 PV (M)	2,576.97	2,714.08	2,856.96
PV of Terminal Value (M)	37,845.69	39,859.23	41,957.57
Equity Value (M)	48,759.07	51,145.29	53,627.33
Shares Outstanding (M)	960.52	960.52	960.52
Fair Value	$50.76	$53.25	$55.83
Upside / Downside	-54.83%	-52.61%	-50.31%

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

Zee Entertainment Enterprises Limited (ZEEL.BO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener