DDM Analysis: VKE.JO

Valuation Snapshot

Stable Growth	$182.97 - $1,012.97	$351.74
Multi-Stage	$112.01 - $122.59	$117.20
Blended Fair Value	$234.47
Current Price	$20.75
Upside	1,029.98%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	-4.46%	7.14%	1.27	1.04	0.94	1.15	0.39	1.59	1.30	1.01	0.90	0.80
YoY Growth	-	-	22.41%	9.86%	-18.33%	193.49%	-75.31%	22.99%	28.61%	12.52%	11.90%	25.75%
Dividend Yield	-	-	7.27%	6.95%	7.58%	8.21%	4.55%	22.51%	6.41%	4.60%	4.65%	4.71%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,987.00
(-) Cash Dividends Paid (M)	1,342.00
(=) Cash Retained (M)	4,645.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,197.40	748.38	449.03
Cash Retained (M)	4,645.00	4,645.00	4,645.00
(-) Cash Required (M)	-1,197.40	-748.38	-449.03
(=) Excess Retained (M)	3,447.60	3,896.63	4,195.98
(/) Shares Outstanding (M)	1,171.49	1,171.49	1,171.49
(=) Excess Retained per Share	2.94	3.33	3.58
LTM Dividend per Share	1.15	1.15	1.15
(+) Excess Retained per Share	2.94	3.33	3.58
(=) Adjusted Dividend	4.09	4.47	4.73
WACC / Discount Rate	7.49%	7.49%	7.49%
Growth Rate	5.14%	6.14%	7.14%
Fair Value	$182.97	$351.74	$1,012.97
Upside / Downside	781.77%	1,595.12%	4,781.79%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,987.00	6,354.66	6,744.91	7,159.12	7,598.76	8,065.40	8,307.37
Payout Ratio	22.42%	35.93%	49.45%	62.97%	76.48%	90.00%	92.50%
Projected Dividends (M)	1,342.00	2,283.37	3,335.30	4,507.82	5,811.76	7,258.86	7,684.31

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.49%	7.49%	7.49%
Growth Rate	5.14%	6.14%	7.14%
Year 1 PV (M)	2,104.24	2,124.25	2,144.27
Year 2 PV (M)	2,832.52	2,886.66	2,941.30
Year 3 PV (M)	3,527.96	3,629.58	3,733.14
Year 4 PV (M)	4,191.64	4,353.40	4,519.79
Year 5 PV (M)	4,824.63	5,058.47	5,301.29
PV of Terminal Value (M)	113,739.19	119,251.95	124,976.42
Equity Value (M)	131,220.18	137,304.31	143,616.22
Shares Outstanding (M)	1,171.49	1,171.49	1,171.49
Fair Value	$112.01	$117.20	$122.59
Upside / Downside	439.81%	464.84%	490.81%

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

Vukile Property Fund Limited (VKE.JO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener