DDM Analysis: MLSR.TA

Valuation Snapshot

Stable Growth	$795.65 - $2,240.11	$1,238.76
Multi-Stage	$820.06 - $899.47	$859.02
Blended Fair Value	$1,048.89
Current Price	$400.00
Upside	162.22%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	9.63%	8.06%	7.99	7.99	3.78	0.00	1.26	5.04	5.04	4.94	4.52	4.10
YoY Growth	-	-	0.00%	111.11%	0.00%	-100.00%	-75.00%	0.00%	2.13%	9.30%	10.26%	11.43%
Dividend Yield	-	-	2.76%	2.97%	1.68%	0.00%	0.68%	3.65%	2.74%	3.53%	2.24%	3.03%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,577.00
(-) Cash Dividends Paid (M)	360.00
(=) Cash Retained (M)	1,217.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	315.40	197.13	118.28
Cash Retained (M)	1,217.00	1,217.00	1,217.00
(-) Cash Required (M)	-315.40	-197.13	-118.28
(=) Excess Retained (M)	901.60	1,019.88	1,098.73
(/) Shares Outstanding (M)	47.59	47.59	47.59
(=) Excess Retained per Share	18.95	21.43	23.09
LTM Dividend per Share	7.56	7.56	7.56
(+) Excess Retained per Share	18.95	21.43	23.09
(=) Adjusted Dividend	26.51	29.00	30.65
WACC / Discount Rate	6.69%	6.69%	6.69%
Growth Rate	3.25%	4.25%	5.25%
Fair Value	$795.65	$1,238.76	$2,240.11
Upside / Downside	98.91%	209.69%	460.03%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,577.00	1,644.00	1,713.86	1,786.68	1,862.59	1,941.73	1,999.98
Payout Ratio	22.83%	36.26%	49.70%	63.13%	76.57%	90.00%	92.50%
Projected Dividends (M)	360.00	596.16	851.73	1,127.95	1,426.10	1,747.56	1,849.98

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.69%	6.69%	6.69%
Growth Rate	3.25%	4.25%	5.25%
Year 1 PV (M)	553.42	558.78	564.14
Year 2 PV (M)	733.99	748.28	762.70
Year 3 PV (M)	902.34	928.82	955.80
Year 4 PV (M)	1,059.08	1,100.71	1,143.55
Year 5 PV (M)	1,204.76	1,264.25	1,326.06
PV of Terminal Value (M)	34,571.52	36,278.45	38,052.15
Equity Value (M)	39,025.12	40,879.28	42,804.40
Shares Outstanding (M)	47.59	47.59	47.59
Fair Value	$820.06	$859.02	$899.47
Upside / Downside	105.01%	114.76%	124.87%

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

Melisron Ltd. (MLSR.TA)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener