DDM Analysis: 4100.SR

Valuation Snapshot

Stable Growth	$169.97 - $465.55	$436.28
Multi-Stage	$70.98 - $77.64	$74.25
Blended Fair Value	$255.27
Current Price	$92.00
Upside	177.46%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2022	2021	2020	2019	2018	2017	2016
DPS	-5.11%	-5.06%	1.28	0.85	0.00	0.00	1.22	1.66	1.70	0.00	2.11	2.14
YoY Growth	-	-	51.23%	0.00%	0.00%	-100.00%	-26.71%	-2.28%	0.00%	-100.00%	-1.45%	-0.52%
Dividend Yield	-	-	1.18%	1.00%	0.00%	0.00%	2.34%	3.24%	2.67%	0.00%	2.30%	2.92%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	448.99
(-) Cash Dividends Paid (M)	296.54
(=) Cash Retained (M)	152.45

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	89.80	56.12	33.67
Cash Retained (M)	152.45	152.45	152.45
(-) Cash Required (M)	-89.80	-56.12	-33.67
(=) Excess Retained (M)	62.65	96.33	118.78
(/) Shares Outstanding (M)	191.37	191.37	191.37
(=) Excess Retained per Share	0.33	0.50	0.62
LTM Dividend per Share	1.55	1.55	1.55
(+) Excess Retained per Share	0.33	0.50	0.62
(=) Adjusted Dividend	1.88	2.05	2.17
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	5.26%	6.26%	7.26%
Fair Value	$169.97	$436.28	$465.55
Upside / Downside	84.75%	374.22%	406.04%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	448.99	477.09	506.94	538.67	572.37	608.19	626.44
Payout Ratio	66.05%	70.84%	75.63%	80.42%	85.21%	90.00%	92.50%
Projected Dividends (M)	296.54	337.95	383.39	433.19	487.72	547.37	579.46

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	5.26%	6.26%	7.26%
Year 1 PV (M)	314.58	317.56	320.55
Year 2 PV (M)	332.18	338.52	344.93
Year 3 PV (M)	349.37	359.42	369.66
Year 4 PV (M)	366.14	380.25	394.77
Year 5 PV (M)	382.50	401.02	420.25
PV of Terminal Value (M)	11,839.06	12,412.23	13,007.39
Equity Value (M)	13,583.82	14,209.00	14,857.54
Shares Outstanding (M)	191.37	191.37	191.37
Fair Value	$70.98	$74.25	$77.64
Upside / Downside	-22.84%	-19.29%	-15.61%

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

Makkah Construction & Development Company (4100.SR)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener