DDM Analysis: EXPL.PA

Valuation Snapshot

Stable Growth	$3,689.29 - $4,346.78	$4,073.49
Multi-Stage	$857.03 - $939.89	$897.69
Blended Fair Value	$2,485.59
Current Price	$199.00
Upside	1,149.04%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	1.29%	15.02%	1.01	0.04	0.00	0.00	0.00	0.94	1.05	1.05	0.70	0.45
YoY Growth	-	-	2,298.86%	0.00%	0.00%	0.00%	-100.00%	-9.63%	-0.36%	50.72%	56.38%	79.08%
Dividend Yield	-	-	0.54%	0.04%	0.00%	0.00%	0.00%	1.25%	1.24%	1.15%	1.02%	0.81%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	45.92
(-) Cash Dividends Paid (M)	2.20
(=) Cash Retained (M)	43.72

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	9.18	5.74	3.44
Cash Retained (M)	43.72	43.72	43.72
(-) Cash Required (M)	-9.18	-5.74	-3.44
(=) Excess Retained (M)	34.54	37.98	40.28
(/) Shares Outstanding (M)	2.10	2.10	2.10
(=) Excess Retained per Share	16.47	18.12	19.21
LTM Dividend per Share	1.05	1.05	1.05
(+) Excess Retained per Share	16.47	18.12	19.21
(=) Adjusted Dividend	17.52	19.17	20.26
WACC / Discount Rate	5.58%	5.58%	5.58%
Growth Rate	5.27%	6.27%	7.27%
Fair Value	$3,689.29	$4,073.49	$4,346.78
Upside / Downside	1,753.92%	1,946.98%	2,084.31%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	45.92	48.80	51.86	55.11	58.57	62.24	64.11
Payout Ratio	4.79%	21.83%	38.87%	55.92%	72.96%	90.00%	92.50%
Projected Dividends (M)	2.20	10.65	20.16	30.82	42.73	56.02	59.30

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.58%	5.58%	5.58%
Growth Rate	5.27%	6.27%	7.27%
Year 1 PV (M)	10.00	10.09	10.18
Year 2 PV (M)	17.75	18.08	18.43
Year 3 PV (M)	25.45	26.18	26.93
Year 4 PV (M)	33.11	34.39	35.70
Year 5 PV (M)	40.73	42.70	44.74
PV of Terminal Value (M)	1,669.67	1,750.50	1,834.42
Equity Value (M)	1,796.70	1,881.94	1,970.40
Shares Outstanding (M)	2.10	2.10	2.10
Fair Value	$857.03	$897.69	$939.89
Upside / Downside	330.67%	351.10%	372.31%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 23 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
HUBB	Hubbell Incorporated	1.14%	$5.26	32.54%
MATX	Matson, Inc.	1.14%	$1.42	10.47%
SNX	TD SYNNEX Corporation	1.14%	$1.74	18.66%
ARMK	Aramark	1.13%	$0.42	33.95%
CVLG	Covenant Logistics Group, Inc.	1.13%	$0.25	21.30%
EQT	EQT Corporation	1.13%	$0.61	21.38%
WHD	Cactus, Inc.	1.13%	$0.53	21.20%
CFBK	CF Bankshares Inc.	1.12%	$0.28	10.89%
LII	Lennox International Inc.	1.12%	$5.59	23.57%
ROL	Rollins, Inc.	1.12%	$0.66	61.92%
FELE	Franklin Electric Co., Inc.	1.11%	$1.07	34.36%
GOLF	Acushnet Holdings Corp.	1.11%	$0.91	24.93%
KOP	Koppers Holdings Inc.	1.11%	$0.30	37.27%
MWA	Mueller Water Products, Inc.	1.11%	$0.27	21.86%
RSG	Republic Services, Inc.	1.11%	$2.33	34.47%
0HOU.L	BorgWarner Inc.	1.10%	$0.50	80.60%
0K3H.L	Motorola Solutions, Inc.	1.10%	$4.20	33.55%
FBK	FB Financial Corporation	1.10%	$0.62	32.29%
AGCO	AGCO Corporation	1.09%	$1.16	23.05%
VRE	Veris Residential, Inc.	1.09%	$0.16	26.28%
ALSN	Allison Transmission Holdings, Inc.	1.08%	$1.07	12.88%
CSV	Carriage Services, Inc.	1.08%	$0.45	14.21%
LFUS	Littelfuse, Inc.	1.08%	$2.83	59.57%
OSBC	Old Second Bancorp, Inc.	1.08%	$0.21	15.92%
TPX	Tempur Sealy International, Inc.	1.08%	$0.62	42.01%
WSC	WillScot Holdings Corporation	1.08%	$0.21	17.16%
BVH	Bluegreen Vacations Holding Corporation	1.07%	$0.80	18.69%
HNNAZ	Hennessy Advisors, Inc. 4.875% Notes due 2026	1.07%	$0.27	21.11%
HTB	HomeTrust Bancshares, Inc.	1.07%	$0.46	12.57%
ZBH	Zimmer Biomet Holdings, Inc.	1.07%	$0.96	23.70%
DOV	Dover Corporation	1.05%	$2.06	12.63%
NDAQ	Nasdaq, Inc.	1.05%	$1.01	36.06%
0H9N.L	Aecom	1.04%	$1.00	23.78%
BODY	The Beachbody Company, Inc.	1.04%	$0.10	1.61%
LYTS	LSI Industries Inc.	1.04%	$0.19	24.09%
UNTY	Unity Bancorp, Inc.	1.04%	$0.53	10.03%
CTVA	Corteva, Inc.	1.03%	$0.70	29.41%
TJX	The TJX Companies, Inc.	1.03%	$1.59	35.03%
ABCB	Ameris Bancorp	1.02%	$0.76	13.03%
CRAI	CRA International, Inc.	1.02%	$2.05	23.94%
CTA-PB	E. I. du Pont de Nemours and Company	1.02%	$0.70	29.41%
FNWD	Finward Bancorp	1.02%	$0.36	33.06%
HSII	Heidrick & Struggles International, Inc.	1.02%	$0.60	34.74%
LNG	Cheniere Energy, Inc.	1.02%	$2.02	11.09%
0HTG.L	Cardinal Health, Inc.	1.01%	$2.07	31.03%
0I4X.L	Crown Holdings, Inc.	1.01%	$1.03	12.58%
CMC	Commercial Metals Company	1.01%	$0.72	96.19%
TR	Tootsie Roll Industries, Inc.	1.01%	$0.36	27.67%
KNX	Knight-Swift Transportation Holdings Inc.	1.00%	$0.52	59.68%
PNFP	Pinnacle Financial Partners, Inc.	1.00%	$0.96	11.84%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

EPC Groupe (EXPL.PA)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener