DDM Analysis: 6010.SR

Valuation Snapshot

Stable Growth	$47.79 - $100.45	$67.63
Multi-Stage	$34.16 - $37.36	$35.73
Blended Fair Value	$51.68
Current Price	$21.81
Upside	136.96%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	10.65%	4.55%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.13	0.11
YoY Growth	-	-	63.66%	4.65%	-28.51%	28.14%	5.72%	5.69%	1,454.81%	-99.96%	14.11%	13,146.42%
Dividend Yield	-	-	0.01%	0.00%	0.01%	0.01%	0.01%	0.01%	0.01%	0.00%	1.12%	1.42%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	777.40
(-) Cash Dividends Paid (M)	0.18
(=) Cash Retained (M)	777.22

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	155.48	97.18	58.31
Cash Retained (M)	777.22	777.22	777.22
(-) Cash Required (M)	-155.48	-97.18	-58.31
(=) Excess Retained (M)	621.74	680.04	718.91
(/) Shares Outstanding (M)	301.64	301.64	301.64
(=) Excess Retained per Share	2.06	2.25	2.38
LTM Dividend per Share	0.00	0.00	0.00
(+) Excess Retained per Share	2.06	2.25	2.38
(=) Adjusted Dividend	2.06	2.26	2.38
WACC / Discount Rate	10.05%	10.05%	10.05%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$47.79	$67.63	$100.45
Upside / Downside	119.13%	210.08%	360.57%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	777.40	827.93	881.75	939.06	1,000.10	1,065.11	1,097.06
Payout Ratio	0.02%	18.02%	36.01%	54.01%	72.00%	90.00%	92.50%
Projected Dividends (M)	0.18	149.19	317.55	507.18	720.12	958.60	1,014.78

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	10.05%	10.05%	10.05%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	134.29	135.56	136.83
Year 2 PV (M)	257.30	262.20	267.14
Year 3 PV (M)	369.90	380.52	391.34
Year 4 PV (M)	472.75	490.93	509.64
Year 5 PV (M)	566.47	593.83	622.23
PV of Terminal Value (M)	8,504.37	8,915.13	9,341.62
Equity Value (M)	10,305.07	10,778.17	11,268.80
Shares Outstanding (M)	301.64	301.64	301.64
Fair Value	$34.16	$35.73	$37.36
Upside / Downside	56.64%	63.83%	71.29%

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

The National Agricultural Development Company (6010.SR)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener