DDM Analysis: OMU.JO

Valuation Snapshot

Stable Growth	$15.01 - $20.27	$17.70
Multi-Stage	$32.84 - $36.15	$34.46
Blended Fair Value	$26.08
Current Price	$12.04
Upside	116.62%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-8.90%	-7.16%	0.76	0.83	0.77	0.60	0.75	1.20	2.23	1.27	1.61	2.18
YoY Growth	-	-	-8.83%	8.18%	27.48%	-19.73%	-37.84%	-45.98%	75.84%	-21.35%	-25.99%	37.09%
Dividend Yield	-	-	6.05%	6.36%	7.32%	4.60%	6.30%	6.13%	9.96%	4.31%	5.49%	7.41%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	14,482.00
(-) Cash Dividends Paid (M)	9,083.00
(=) Cash Retained (M)	5,399.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,896.40	1,810.25	1,086.15
Cash Retained (M)	5,399.00	5,399.00	5,399.00
(-) Cash Required (M)	-2,896.40	-1,810.25	-1,086.15
(=) Excess Retained (M)	2,502.60	3,588.75	4,312.85
(/) Shares Outstanding (M)	4,467.60	4,467.60	4,467.60
(=) Excess Retained per Share	0.56	0.80	0.97
LTM Dividend per Share	2.03	2.03	2.03
(+) Excess Retained per Share	0.56	0.80	0.97
(=) Adjusted Dividend	2.59	2.84	3.00
WACC / Discount Rate	8.60%	8.60%	8.60%
Growth Rate	-7.40%	-6.40%	-5.40%
Fair Value	$15.01	$17.70	$20.27
Upside / Downside	24.68%	47.03%	68.32%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	14,482.00	13,555.36	12,688.01	11,876.16	11,116.25	10,404.97	10,717.12
Payout Ratio	62.72%	68.18%	73.63%	79.09%	84.54%	90.00%	92.50%
Projected Dividends (M)	9,083.00	9,241.42	9,342.38	9,392.58	9,398.11	9,364.48	9,913.34

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.60%	8.60%	8.60%
Growth Rate	-7.40%	-6.40%	-5.40%
Year 1 PV (M)	8,418.81	8,509.73	8,600.64
Year 2 PV (M)	7,753.22	7,921.57	8,091.74
Year 3 PV (M)	7,101.04	7,333.58	7,571.15
Year 4 PV (M)	6,472.76	6,756.92	7,050.33
Year 5 PV (M)	5,875.50	6,199.67	6,538.00
PV of Terminal Value (M)	111,103.23	117,233.21	123,630.82
Equity Value (M)	146,724.56	153,954.68	161,482.68
Shares Outstanding (M)	4,467.60	4,467.60	4,467.60
Fair Value	$32.84	$34.46	$36.15
Upside / Downside	172.77%	186.21%	200.21%

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

Old Mutual Limited (OMU.JO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener