DDM Analysis: NED.JO

Valuation Snapshot

Stable Growth	$1,302.73 - $2,870.91	$1,874.66
Multi-Stage	$1,281.80 - $1,401.12	$1,340.36
Blended Fair Value	$1,607.51
Current Price	$243.04
Upside	561.42%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	6.51%	7.72%	20.38	17.97	16.33	4.54	7.30	14.87	14.07	12.68	11.66	11.26
YoY Growth	-	-	13.37%	10.08%	259.32%	-37.77%	-50.88%	5.66%	10.92%	8.82%	3.56%	16.20%
Dividend Yield	-	-	7.23%	8.40%	7.68%	2.60%	5.64%	6.94%	5.12%	4.95%	4.89%	5.97%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	32,358.00
(-) Cash Dividends Paid (M)	19,482.00
(=) Cash Retained (M)	12,876.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	6,471.60	4,044.75	2,426.85
Cash Retained (M)	12,876.00	12,876.00	12,876.00
(-) Cash Required (M)	-6,471.60	-4,044.75	-2,426.85
(=) Excess Retained (M)	6,404.40	8,831.25	10,449.15
(/) Shares Outstanding (M)	479.32	479.32	479.32
(=) Excess Retained per Share	13.36	18.42	21.80
LTM Dividend per Share	40.65	40.65	40.65
(+) Excess Retained per Share	13.36	18.42	21.80
(=) Adjusted Dividend	54.01	59.07	62.44
WACC / Discount Rate	8.00%	8.00%	8.00%
Growth Rate	3.70%	4.70%	5.70%
Fair Value	$1,302.73	$1,874.66	$2,870.91
Upside / Downside	436.02%	671.34%	1,081.25%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	32,358.00	33,879.70	35,472.96	37,141.15	38,887.79	40,716.56	41,938.06
Payout Ratio	60.21%	66.17%	72.12%	78.08%	84.04%	90.00%	92.50%
Projected Dividends (M)	19,482.00	22,416.89	25,584.73	29,000.95	32,681.89	36,644.91	38,792.71

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.00%	8.00%	8.00%
Growth Rate	3.70%	4.70%	5.70%
Year 1 PV (M)	20,557.79	20,756.03	20,954.27
Year 2 PV (M)	21,517.06	21,934.04	22,355.02
Year 3 PV (M)	22,367.40	23,020.72	23,686.64
Year 4 PV (M)	23,115.93	24,020.54	24,951.44
Year 5 PV (M)	23,769.44	24,937.79	26,151.65
PV of Terminal Value (M)	503,067.66	527,795.26	553,485.80
Equity Value (M)	614,395.29	642,464.38	671,584.81
Shares Outstanding (M)	479.32	479.32	479.32
Fair Value	$1,281.80	$1,340.36	$1,401.12
Upside / Downside	427.40%	451.50%	476.50%

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

Nedbank Group Limited (NED.JO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener