DDM Analysis: MMK.VI

Valuation Snapshot

Stable Growth	$119.03 - $188.55	$150.75
Multi-Stage	$259.20 - $285.64	$272.16
Blended Fair Value	$211.46
Current Price	$76.40
Upside	176.77%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-14.06%	-10.98%	1.51	4.23	3.53	3.22	3.22	3.22	3.12	3.02	1.21	4.23
YoY Growth	-	-	-64.29%	20.00%	9.38%	0.00%	0.00%	3.23%	3.33%	150.00%	-71.43%	-12.50%
Dividend Yield	-	-	1.92%	3.80%	2.30%	2.00%	1.84%	2.85%	2.74%	2.45%	1.11%	4.01%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	235.06
(-) Cash Dividends Paid (M)	35.35
(=) Cash Retained (M)	199.70

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	47.01	29.38	17.63
Cash Retained (M)	199.70	199.70	199.70
(-) Cash Required (M)	-47.01	-29.38	-17.63
(=) Excess Retained (M)	152.69	170.32	182.07
(/) Shares Outstanding (M)	19.86	19.86	19.86
(=) Excess Retained per Share	7.69	8.58	9.17
LTM Dividend per Share	1.78	1.78	1.78
(+) Excess Retained per Share	7.69	8.58	9.17
(=) Adjusted Dividend	9.47	10.36	10.95
WACC / Discount Rate	6.32%	6.32%	6.32%
Growth Rate	-1.52%	-0.52%	0.48%
Fair Value	$119.03	$150.75	$188.55
Upside / Downside	55.80%	97.32%	146.79%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	235.06	233.84	232.63	231.42	230.22	229.02	235.90
Payout Ratio	15.04%	30.03%	45.02%	60.02%	75.01%	90.00%	92.50%
Projected Dividends (M)	35.35	70.23	104.74	138.89	172.68	206.12	218.20

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.32%	6.32%	6.32%
Growth Rate	-1.52%	-0.52%	0.48%
Year 1 PV (M)	65.39	66.05	66.72
Year 2 PV (M)	90.81	92.66	94.53
Year 3 PV (M)	112.12	115.57	119.09
Year 4 PV (M)	129.80	135.16	140.67
Year 5 PV (M)	144.27	151.74	159.52
PV of Terminal Value (M)	4,604.18	4,842.73	5,091.07
Equity Value (M)	5,146.57	5,403.92	5,671.62
Shares Outstanding (M)	19.86	19.86	19.86
Fair Value	$259.20	$272.16	$285.64
Upside / Downside	239.27%	256.23%	273.88%

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

Mayr-Melnhof Karton AG (MMK.VI)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener