DDM Analysis: LSNG.ME

Valuation Snapshot

Stable Growth	$361.25 - $667.09	$625.16
Multi-Stage	$103.12 - $113.00	$107.97
Blended Fair Value	$366.56
Current Price	$13.34
Upside	2,647.86%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
DPS	20.12%	34.67%	0.71	0.58	0.43	0.24	0.16	0.28	0.22	0.06	0.00	0.01
YoY Growth	-	-	22.42%	35.57%	77.82%	53.24%	-44.70%	27.96%	267.68%	0.00%	-100.00%	-65.58%
Dividend Yield	-	-	3.75%	4.88%	5.76%	3.99%	2.72%	4.79%	3.90%	1.20%	0.00%	0.55%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	28,710.20
(-) Cash Dividends Paid (M)	2,254.42
(=) Cash Retained (M)	26,455.78

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	5,742.04	3,588.78	2,153.27
Cash Retained (M)	26,455.78	26,455.78	26,455.78
(-) Cash Required (M)	-5,742.04	-3,588.78	-2,153.27
(=) Excess Retained (M)	20,713.74	22,867.01	24,302.52
(/) Shares Outstanding (M)	8,559.22	8,559.22	8,559.22
(=) Excess Retained per Share	2.42	2.67	2.84
LTM Dividend per Share	0.26	0.26	0.26
(+) Excess Retained per Share	2.42	2.67	2.84
(=) Adjusted Dividend	2.68	2.94	3.10
WACC / Discount Rate	6.28%	6.28%	6.28%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$361.25	$625.16	$667.09
Upside / Downside	2,608.03%	4,586.34%	4,900.65%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	28,710.20	30,576.37	32,563.83	34,680.48	36,934.71	39,335.47	40,515.53
Payout Ratio	7.85%	24.28%	40.71%	57.14%	73.57%	90.00%	92.50%
Projected Dividends (M)	2,254.42	7,424.51	13,257.19	19,816.75	27,173.04	35,401.92	37,476.87

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.28%	6.28%	6.28%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	6,919.97	6,985.56	7,051.16
Year 2 PV (M)	11,516.60	11,735.96	11,957.38
Year 3 PV (M)	16,045.06	16,505.66	16,974.98
Year 4 PV (M)	20,506.12	21,294.72	22,105.86
Year 5 PV (M)	24,900.51	26,103.22	27,351.95
PV of Terminal Value (M)	802,758.20	841,531.72	881,789.19
Equity Value (M)	882,646.46	924,156.84	967,230.53
Shares Outstanding (M)	8,559.22	8,559.22	8,559.22
Fair Value	$103.12	$107.97	$113.00
Upside / Downside	673.03%	709.39%	747.11%

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

Public Joint stock company Rosseti Lenenergo (LSNG.ME)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener