Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Mode

Company Industry Sector

Ticker

Industry

Sector

CLASSYS Inc. (214150.KQ)

Company Dividend Discount ModelIndustry: Medical - DevicesSector: Healthcare

Valuation Snapshot

Stable Growth$37,873.52 - $104,567.60$58,619.37
Multi-Stage$25,408.55 - $27,775.75$26,570.62
Blended Fair Value$42,594.99
Current Price$62,700.00
Upside-32.07%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR202420232022202120202019
DPS71.31%0.00%197.44115.2565.8959.8945.6713.380.000.000.000.00
YoY Growth--71.32%74.92%10.01%31.13%241.25%0.00%0.00%0.00%0.00%0.00%
Dividend Yield--0.35%0.30%0.30%0.00%0.00%0.00%0.00%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)101,491.94
(-) Cash Dividends Paid (M)16,833.84
(=) Cash Retained (M)84,658.10
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)20,298.3912,686.497,611.90
Cash Retained (M)84,658.1084,658.1084,658.10
(-) Cash Required (M)-20,298.39-12,686.49-7,611.90
(=) Excess Retained (M)64,359.7171,971.6177,046.20
(/) Shares Outstanding (M)64.8364.8364.83
(=) Excess Retained per Share992.751,110.171,188.44
LTM Dividend per Share259.66259.66259.66
(+) Excess Retained per Share992.751,110.171,188.44
(=) Adjusted Dividend1,252.421,369.831,448.11
WACC / Discount Rate8.99%8.99%8.99%
Growth Rate5.50%6.50%7.50%
Fair Value$37,873.52$58,619.37$104,567.60
Upside / Downside-39.60%-6.51%66.77%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)101,491.94108,088.92115,114.70122,597.15130,565.97139,052.75143,224.34
Payout Ratio16.59%31.27%45.95%60.63%75.32%90.00%92.50%
Projected Dividends (M)16,833.8433,798.4452,897.3174,336.2498,338.73125,147.48132,482.51

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate8.99%8.99%8.99%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)30,719.7731,010.9531,302.14
Year 2 PV (M)43,699.4744,531.8345,372.03
Year 3 PV (M)55,816.7557,419.0459,051.72
Year 4 PV (M)67,113.5069,694.4972,349.22
Year 5 PV (M)77,629.8481,379.3985,272.44
PV of Terminal Value (M)1,372,244.131,438,524.041,507,340.63
Equity Value (M)1,647,223.461,722,559.741,800,688.18
Shares Outstanding (M)64.8364.8364.83
Fair Value$25,408.55$26,570.62$27,775.75
Upside / Downside-59.48%-57.62%-55.70%

High-Yield Dividend Screener

« Prev Page 24 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
EXPDExpeditors International of Washington, Inc.0.99%$1.5024.32%
LISOXLazard International Strategic Equity Ptf Open Shares0.99%$0.1336.87%
MXCMexco Energy Corporation0.99%$0.1012.25%
NICNicolet Bankshares, Inc.0.99%$1.1912.58%
PAYCPaycom Software, Inc.0.99%$1.5118.80%
RRCRange Resources Corporation0.99%$0.3514.60%
WLFCWillis Lease Finance Corporation0.99%$1.327.58%
WORWorthington Industries, Inc.0.99%$0.5223.95%
CNXNPC Connection, Inc.0.98%$0.5616.89%
CATCaterpillar Inc.0.97%$5.7829.40%
CNKCinemark Holdings, Inc.0.97%$0.2318.28%
ECLEcolab Inc.0.97%$2.5436.57%
EVREvercore Inc.0.97%$3.4127.02%
LSBKLake Shore Bancorp, Inc.0.96%$0.1424.34%
0ITL.LArthur J. Gallagher & Co.0.95%$2.4239.43%
0IZI.LW.W. Grainger, Inc.0.95%$9.5226.47%
0L5V.LThe Sherwin-Williams Company0.95%$3.1130.09%
0R2S.LStryker Corporation0.95%$3.2843.09%
RRXRegal Rexnord Corporation0.95%$1.3936.07%
WTWisdomTree, Inc.0.95%$0.1218.12%
JJacobs Solutions Inc.0.94%$1.2753.80%
ORCLOracle Corporation0.94%$1.8434.81%
TCBSTexas Community Bancshares, Inc.0.94%$0.1719.22%
IMKTAIngles Markets, Incorporated0.93%$0.6514.68%
ODCOil-Dri Corporation of America0.93%$0.4512.28%
PENGPenguin Solutions, Inc.0.93%$0.1940.17%
SSBKSouthern States Bancshares, Inc.0.93%$0.349.19%
DALDelta Air Lines, Inc.0.92%$0.638.94%
HIFSHingham Institution for Savings0.92%$2.4912.15%
RLRalph Lauren Corporation0.92%$3.3424.37%
OPYOppenheimer Holdings Inc.0.91%$0.668.90%
BGCBGC Group, Inc0.90%$0.0823.56%
CDRECadre Holdings, Inc.0.90%$0.3733.35%
MBNKPMedallion Bank0.90%$0.2312.50%
JBHTJ.B. Hunt Transport Services, Inc.0.89%$1.7530.14%
NYTThe New York Times Company0.89%$0.6230.32%
RMDResMed Inc.0.89%$2.1822.31%
VBFCVillage Bank and Trust Financial Corp.0.89%$0.7215.35%
0I14.LCognex Corporation0.88%$0.3249.16%
ARAntero Resources Corporation0.88%$0.3017.15%
LDOSLeidos Holdings, Inc.0.88%$1.6114.88%
LMATLeMaitre Vascular, Inc.0.88%$0.7032.20%
NNINelnet, Inc.0.88%$1.149.52%
PFSIPennyMac Financial Services, Inc.0.88%$1.1612.49%
SMBKSmartFinancial, Inc.0.88%$0.3211.76%
BYDBoyd Gaming Corporation0.87%$0.753.22%
ROSTRoss Stores, Inc.0.87%$1.5924.85%
BBSIBarrett Business Services, Inc.0.86%$0.3115.02%
BCOThe Brink's Company0.86%$1.0024.81%
HXLHexcel Corporation0.86%$0.6677.18%