DDM Analysis: AKRN.ME

Valuation Snapshot

Stable Growth	$76,411.81 - $255,694.52	$239,611.31
Multi-Stage	$38,354.60 - $42,017.62	$40,152.21
Blended Fair Value	$139,881.76
Current Price	$15,830.00
Upside	783.65%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-6.34%	5.29%	283.54	0.00	158.58	861.95	452.13	393.44	364.99	358.64	366.83	152.97
YoY Growth	-	-	0.00%	-100.00%	-81.60%	90.64%	14.92%	7.79%	1.77%	-2.23%	139.80%	-9.67%
Dividend Yield	-	-	1.74%	0.00%	0.86%	3.75%	7.29%	6.57%	8.04%	8.63%	11.09%	4.17%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	47,020.00
(-) Cash Dividends Paid (M)	13,228.00
(=) Cash Retained (M)	33,792.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	9,404.00	5,877.50	3,526.50
Cash Retained (M)	33,792.00	33,792.00	33,792.00
(-) Cash Required (M)	-9,404.00	-5,877.50	-3,526.50
(=) Excess Retained (M)	24,388.00	27,914.50	30,265.50
(/) Shares Outstanding (M)	36.38	36.38	36.38
(=) Excess Retained per Share	670.39	767.32	831.95
LTM Dividend per Share	363.62	363.62	363.62
(+) Excess Retained per Share	670.39	767.32	831.95
(=) Adjusted Dividend	1,034.00	1,130.94	1,195.57
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	4.93%	5.93%	6.93%
Fair Value	$76,411.81	$239,611.31	$255,694.52
Upside / Downside	382.70%	1,413.65%	1,515.25%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	47,020.00	49,810.40	52,766.39	55,897.81	59,215.06	62,729.18	64,611.05
Payout Ratio	28.13%	40.51%	52.88%	65.25%	77.63%	90.00%	92.50%
Projected Dividends (M)	13,228.00	20,176.28	27,902.67	36,475.05	45,966.61	56,456.26	59,765.22

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	4.93%	5.93%	6.93%
Year 1 PV (M)	18,791.71	18,970.79	19,149.87
Year 2 PV (M)	24,204.50	24,668.02	25,135.94
Year 3 PV (M)	29,469.40	30,319.96	31,186.74
Year 4 PV (M)	34,589.40	35,926.88	37,302.78
Year 5 PV (M)	39,567.43	41,489.05	43,484.61
PV of Terminal Value (M)	1,248,679.57	1,309,322.48	1,372,298.96
Equity Value (M)	1,395,302.01	1,460,697.18	1,528,558.91
Shares Outstanding (M)	36.38	36.38	36.38
Fair Value	$38,354.60	$40,152.21	$42,017.62
Upside / Downside	142.29%	153.65%	165.43%

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

PJSC Acron (AKRN.ME)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener