DDM Analysis: CARERATING.BO

Valuation Snapshot

Stable Growth	$556.83 - $896.23	$709.97
Multi-Stage	$611.16 - $669.20	$639.64
Blended Fair Value	$674.81
Current Price	$1,788.20
Upside	-62.26%
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	-11.88%	-14.87%	18.24	22.22	19.85	12.72	13.21	34.33	64.90	32.98	32.96	30.24
YoY Growth	-	-	-17.90%	11.92%	56.04%	-3.70%	-61.51%	-47.10%	96.78%	0.05%	8.99%	-66.87%
Dividend Yield	-	-	1.02%	2.04%	2.83%	3.03%	1.87%	8.18%	6.88%	2.63%	2.06%	3.04%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,528.62
(-) Cash Dividends Paid (M)	220.59
(=) Cash Retained (M)	1,308.03

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	305.72	191.08	114.65
Cash Retained (M)	1,308.03	1,308.03	1,308.03
(-) Cash Required (M)	-305.72	-191.08	-114.65
(=) Excess Retained (M)	1,002.30	1,116.95	1,193.38
(/) Shares Outstanding (M)	30.10	30.10	30.10
(=) Excess Retained per Share	33.30	37.11	39.65
LTM Dividend per Share	7.33	7.33	7.33
(+) Excess Retained per Share	33.30	37.11	39.65
(=) Adjusted Dividend	40.63	44.44	46.97
WACC / Discount Rate	9.91%	9.91%	9.91%
Growth Rate	2.44%	3.44%	4.44%
Fair Value	$556.83	$709.97	$896.23
Upside / Downside	-68.86%	-60.30%	-49.88%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,528.62	1,581.20	1,635.60	1,691.87	1,750.07	1,810.28	1,864.59
Payout Ratio	14.43%	29.54%	44.66%	59.77%	74.89%	90.00%	92.50%
Projected Dividends (M)	220.59	467.16	730.43	1,011.27	1,310.56	1,629.25	1,724.74

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.91%	9.91%	9.91%
Growth Rate	2.44%	3.44%	4.44%
Year 1 PV (M)	420.91	425.02	429.13
Year 2 PV (M)	592.97	604.60	616.35
Year 3 PV (M)	739.68	761.56	783.86
Year 4 PV (M)	863.70	897.93	933.16
Year 5 PV (M)	967.44	1,015.59	1,065.64
PV of Terminal Value (M)	14,811.92	15,549.13	16,315.40
Equity Value (M)	18,396.63	19,253.82	20,143.53
Shares Outstanding (M)	30.10	30.10	30.10
Fair Value	$611.16	$639.64	$669.20
Upside / Downside	-65.82%	-64.23%	-62.58%

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

CARE Ratings Limited (CARERATING.BO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener