DDM Analysis: FORUS.SN

Valuation Snapshot

Stable Growth	$1,896.00 - $3,885.02	$2,658.51
Multi-Stage	$2,147.85 - $2,352.43	$2,248.23
Blended Fair Value	$2,453.37
Current Price	$2,139.90
Upside	14.65%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	2.45%	-2.69%	44.13	48.26	45.43	20.04	13.84	39.09	40.85	40.39	48.51	54.28
YoY Growth	-	-	-8.56%	6.23%	126.73%	44.77%	-64.59%	-4.29%	1.14%	-16.75%	-10.63%	-6.36%
Dividend Yield	-	-	2.10%	2.97%	2.90%	1.81%	0.97%	5.36%	2.35%	1.71%	1.84%	2.86%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	28,368.15
(-) Cash Dividends Paid (M)	12,108.55
(=) Cash Retained (M)	16,259.60

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	5,673.63	3,546.02	2,127.61
Cash Retained (M)	16,259.60	16,259.60	16,259.60
(-) Cash Required (M)	-5,673.63	-3,546.02	-2,127.61
(=) Excess Retained (M)	10,585.97	12,713.58	14,131.99
(/) Shares Outstanding (M)	261.44	261.44	261.44
(=) Excess Retained per Share	40.49	48.63	54.05
LTM Dividend per Share	46.31	46.31	46.31
(+) Excess Retained per Share	40.49	48.63	54.05
(=) Adjusted Dividend	86.81	94.94	100.37
WACC / Discount Rate	7.56%	7.56%	7.56%
Growth Rate	2.85%	3.85%	4.85%
Fair Value	$1,896.00	$2,658.51	$3,885.02
Upside / Downside	-11.40%	24.24%	81.55%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	28,368.15	29,459.53	30,592.90	31,769.88	32,992.13	34,261.41	35,289.25
Payout Ratio	42.68%	52.15%	61.61%	71.07%	80.54%	90.00%	92.50%
Projected Dividends (M)	12,108.55	15,362.23	18,848.34	22,579.95	26,570.78	30,835.27	32,642.56

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.56%	7.56%	7.56%
Growth Rate	2.85%	3.85%	4.85%
Year 1 PV (M)	14,145.48	14,283.02	14,420.55
Year 2 PV (M)	15,980.85	16,293.13	16,608.43
Year 3 PV (M)	17,628.40	18,147.63	18,676.95
Year 4 PV (M)	19,101.07	19,854.87	20,630.76
Year 5 PV (M)	20,411.01	21,422.79	22,474.31
PV of Terminal Value (M)	474,268.54	497,778.24	522,211.14
Equity Value (M)	561,535.35	587,779.67	615,022.14
Shares Outstanding (M)	261.44	261.44	261.44
Fair Value	$2,147.85	$2,248.23	$2,352.43
Upside / Downside	0.37%	5.06%	9.93%

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

Forus S.A. (FORUS.SN)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener