DDM Analysis: TNSE.ME

Valuation Snapshot

Stable Growth	$4,005.07 - $5,074.38	$4,583.37
Multi-Stage	$7,158.55 - $8,028.17	$7,582.99
Blended Fair Value	$6,083.18
Current Price	$2,400.00
Upside	153.47%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	87.78%	-14.61%	61.86	6.83	0.00	0.11	1.13	2.65	13.79	36.51	269.59	57.63
YoY Growth	-	-	805.54%	0.00%	-100.00%	-90.08%	-57.22%	-80.79%	-62.22%	-86.46%	367.80%	-80.81%
Dividend Yield	-	-	0.00%	0.20%	0.00%	0.01%	0.11%	0.26%	1.14%	2.88%	17.74%	3.85%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	20,691.31
(-) Cash Dividends Paid (M)	98.80
(=) Cash Retained (M)	20,592.50

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	4,138.26	2,586.41	1,551.85
Cash Retained (M)	20,592.50	20,592.50	20,592.50
(-) Cash Required (M)	-4,138.26	-2,586.41	-1,551.85
(=) Excess Retained (M)	16,454.24	18,006.09	19,040.65
(/) Shares Outstanding (M)	10.38	10.38	10.38
(=) Excess Retained per Share	1,584.81	1,734.27	1,833.92
LTM Dividend per Share	9.52	9.52	9.52
(+) Excess Retained per Share	1,584.81	1,734.27	1,833.92
(=) Adjusted Dividend	1,594.32	1,743.79	1,843.43
WACC / Discount Rate	9.56%	9.56%	9.56%
Growth Rate	-21.64%	-20.64%	-19.64%
Fair Value	$4,005.07	$4,583.37	$5,074.38
Upside / Downside	66.88%	90.97%	111.43%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	20,691.31	16,421.51	13,032.82	10,343.41	8,208.97	6,514.99	6,710.44
Payout Ratio	0.48%	18.38%	36.29%	54.19%	72.10%	90.00%	92.50%
Projected Dividends (M)	98.80	3,018.60	4,729.15	5,605.20	5,918.30	5,863.49	6,207.16

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.56%	9.56%	9.56%
Growth Rate	-21.64%	-20.64%	-19.64%
Year 1 PV (M)	2,720.51	2,755.23	2,789.94
Year 2 PV (M)	3,841.24	3,939.90	4,039.81
Year 3 PV (M)	4,103.20	4,262.30	4,425.45
Year 4 PV (M)	3,904.57	4,107.72	4,318.70
Year 5 PV (M)	3,486.40	3,714.59	3,954.59
PV of Terminal Value (M)	56,267.72	59,950.66	63,823.98
Equity Value (M)	74,323.64	78,730.40	83,352.47
Shares Outstanding (M)	10.38	10.38	10.38
Fair Value	$7,158.55	$7,582.99	$8,028.17
Upside / Downside	198.27%	215.96%	234.51%

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

PJSC Group of Companies TNS energo (TNSE.ME)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener