DDM Analysis: 4010.SR

Valuation Snapshot

Stable Growth	$7.93 - $13.47	$10.34
Multi-Stage	$12.22 - $13.45	$12.82
Blended Fair Value	$11.58
Current Price	$25.95
Upside	-55.36%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
DPS	0.00%	-45.93%	0.00	0.00	0.52	0.24	0.53	0.00	0.00	0.00	1.11	1.28
YoY Growth	-	-	-12.64%	-99.40%	111.89%	-54.55%	0.00%	0.00%	0.00%	-100.00%	-13.19%	0.49%
Dividend Yield	-	-	0.01%	0.01%	1.66%	1.05%	2.65%	0.00%	0.00%	0.00%	3.41%	3.65%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	66.42
(-) Cash Dividends Paid (M)	0.09
(=) Cash Retained (M)	66.33

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	13.28	8.30	4.98
Cash Retained (M)	66.33	66.33	66.33
(-) Cash Required (M)	-13.28	-8.30	-4.98
(=) Excess Retained (M)	53.05	58.03	61.35
(/) Shares Outstanding (M)	102.83	102.83	102.83
(=) Excess Retained per Share	0.52	0.56	0.60
LTM Dividend per Share	0.00	0.00	0.00
(+) Excess Retained per Share	0.52	0.56	0.60
(=) Adjusted Dividend	0.52	0.57	0.60
WACC / Discount Rate	7.14%	7.14%	7.14%
Growth Rate	0.59%	1.59%	2.59%
Fair Value	$7.93	$10.34	$13.47
Upside / Downside	-69.43%	-60.14%	-48.10%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	66.42	67.47	68.55	69.64	70.75	71.88	74.03
Payout Ratio	0.13%	18.10%	36.08%	54.05%	72.03%	90.00%	92.50%
Projected Dividends (M)	0.09	12.22	24.73	37.64	50.96	64.69	68.48

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.14%	7.14%	7.14%
Growth Rate	0.59%	1.59%	2.59%
Year 1 PV (M)	11.29	11.40	11.51
Year 2 PV (M)	21.12	21.54	21.97
Year 3 PV (M)	29.71	30.60	31.52
Year 4 PV (M)	37.17	38.67	40.21
Year 5 PV (M)	43.60	45.81	48.11
PV of Terminal Value (M)	1,114.08	1,170.57	1,229.33
Equity Value (M)	1,256.98	1,318.60	1,382.66
Shares Outstanding (M)	102.83	102.83	102.83
Fair Value	$12.22	$12.82	$13.45
Upside / Downside	-52.90%	-50.59%	-48.19%

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

Dur Hospitality Company (4010.SR)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener