DDM Analysis: MZTF.TA

Valuation Snapshot

Stable Growth	$1,014.23 - $4,218.39	$2,583.41
Multi-Stage	$507.62 - $555.06	$530.90
Blended Fair Value	$1,557.16
Current Price	$217.90
Upside	614.62%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	27.46%	0.00%	7.30	5.33	3.67	4.80	0.67	2.17	0.95	1.28	0.71	0.33
YoY Growth	-	-	36.98%	45.40%	-23.58%	610.80%	-68.90%	129.15%	-26.05%	79.57%	116.28%	0.00%
Dividend Yield	-	-	4.38%	3.81%	3.27%	3.83%	0.77%	3.28%	1.27%	1.91%	1.16%	0.75%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,532.00
(-) Cash Dividends Paid (M)	2,375.00
(=) Cash Retained (M)	3,157.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,106.40	691.50	414.90
Cash Retained (M)	3,157.00	3,157.00	3,157.00
(-) Cash Required (M)	-1,106.40	-691.50	-414.90
(=) Excess Retained (M)	2,050.60	2,465.50	2,742.10
(/) Shares Outstanding (M)	260.80	260.80	260.80
(=) Excess Retained per Share	7.86	9.45	10.51
LTM Dividend per Share	9.11	9.11	9.11
(+) Excess Retained per Share	7.86	9.45	10.51
(=) Adjusted Dividend	16.97	18.56	19.62
WACC / Discount Rate	7.27%	7.27%	7.27%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$1,014.23	$2,583.41	$4,218.39
Upside / Downside	365.45%	1,085.59%	1,835.93%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,532.00	5,891.58	6,274.53	6,682.38	7,116.73	7,579.32	7,806.70
Payout Ratio	42.93%	52.35%	61.76%	71.17%	80.59%	90.00%	92.50%
Projected Dividends (M)	2,375.00	3,083.98	3,875.10	4,756.04	5,735.12	6,821.39	7,221.20

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.27%	7.27%	7.27%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	2,848.11	2,875.10	2,902.10
Year 2 PV (M)	3,305.00	3,367.95	3,431.50
Year 3 PV (M)	3,746.09	3,853.63	3,963.20
Year 4 PV (M)	4,171.76	4,332.20	4,497.22
Year 5 PV (M)	4,582.41	4,803.75	5,033.55
PV of Terminal Value (M)	113,736.35	119,229.86	124,933.61
Equity Value (M)	132,389.72	138,462.48	144,761.18
Shares Outstanding (M)	260.80	260.80	260.80
Fair Value	$507.62	$530.90	$555.06
Upside / Downside	132.96%	143.65%	154.73%

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

Mizrahi Tefahot Bank Ltd. (MZTF.TA)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener