DDM Analysis: B

Valuation Snapshot

Stable Growth	$32.05 - $59.48	$43.29
Multi-Stage	$24.77 - $27.02	$25.88
Blended Fair Value	$34.58
Current Price	$32.77
Upside	5.53%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	4.90%	11.61%	0.40	0.41	0.66	0.37	0.32	0.32	0.07	0.07	0.05	0.09
YoY Growth	-	-	-0.57%	-38.76%	80.28%	15.90%	-0.18%	338.40%	0.00%	45.35%	-46.25%	-31.03%
Dividend Yield	-	-	2.08%	2.41%	3.57%	1.50%	1.60%	1.74%	0.54%	0.58%	0.26%	0.68%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,583.00
(-) Cash Dividends Paid (M)	770.71
(=) Cash Retained (M)	2,812.29

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	716.60	447.88	268.73
Cash Retained (M)	2,812.29	2,812.29	2,812.29
(-) Cash Required (M)	-716.60	-447.88	-268.73
(=) Excess Retained (M)	2,095.69	2,364.41	2,543.56
(/) Shares Outstanding (M)	1,723.01	1,723.01	1,723.01
(=) Excess Retained per Share	1.22	1.37	1.48
LTM Dividend per Share	0.45	0.45	0.45
(+) Excess Retained per Share	1.22	1.37	1.48
(=) Adjusted Dividend	1.66	1.82	1.92
WACC / Discount Rate	10.98%	10.98%	10.98%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$32.05	$43.29	$59.48
Upside / Downside	-2.20%	32.10%	81.51%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,583.00	3,815.90	4,063.93	4,328.08	4,609.41	4,909.02	5,056.29
Payout Ratio	21.51%	35.21%	48.91%	62.60%	76.30%	90.00%	92.50%
Projected Dividends (M)	770.71	1,343.51	1,987.51	2,709.56	3,517.07	4,418.12	4,677.07

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	10.98%	10.98%	10.98%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,199.26	1,210.62	1,221.99
Year 2 PV (M)	1,583.63	1,613.79	1,644.24
Year 3 PV (M)	1,927.14	1,982.47	2,038.84
Year 4 PV (M)	2,232.90	2,318.77	2,407.09
Year 5 PV (M)	2,503.78	2,624.72	2,750.28
PV of Terminal Value (M)	33,229.39	34,834.38	36,500.80
Equity Value (M)	42,676.10	44,584.75	46,563.24
Shares Outstanding (M)	1,723.01	1,723.01	1,723.01
Fair Value	$24.77	$25.88	$27.02
Upside / Downside	-24.42%	-21.04%	-17.53%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 24 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
EXPD	Expeditors International of Washington, Inc.	0.99%	$1.50	24.32%
LISOX	Lazard International Strategic Equity Ptf Open Shares	0.99%	$0.13	36.87%
MXC	Mexco Energy Corporation	0.99%	$0.10	12.25%
NIC	Nicolet Bankshares, Inc.	0.99%	$1.19	12.58%
PAYC	Paycom Software, Inc.	0.99%	$1.51	18.80%
RRC	Range Resources Corporation	0.99%	$0.35	14.60%
WLFC	Willis Lease Finance Corporation	0.99%	$1.32	7.58%
WOR	Worthington Industries, Inc.	0.99%	$0.52	23.95%
CNXN	PC Connection, Inc.	0.98%	$0.56	16.89%
CAT	Caterpillar Inc.	0.97%	$5.78	29.40%
CNK	Cinemark Holdings, Inc.	0.97%	$0.23	18.28%
ECL	Ecolab Inc.	0.97%	$2.54	36.57%
EVR	Evercore Inc.	0.97%	$3.41	27.02%
LSBK	Lake Shore Bancorp, Inc.	0.96%	$0.14	24.34%
0ITL.L	Arthur J. Gallagher & Co.	0.95%	$2.42	39.43%
0IZI.L	W.W. Grainger, Inc.	0.95%	$9.52	26.47%
0L5V.L	The Sherwin-Williams Company	0.95%	$3.11	30.09%
0R2S.L	Stryker Corporation	0.95%	$3.28	43.09%
RRX	Regal Rexnord Corporation	0.95%	$1.39	36.07%
WT	WisdomTree, Inc.	0.95%	$0.12	18.12%
J	Jacobs Solutions Inc.	0.94%	$1.27	53.80%
ORCL	Oracle Corporation	0.94%	$1.84	34.81%
TCBS	Texas Community Bancshares, Inc.	0.94%	$0.17	19.22%
IMKTA	Ingles Markets, Incorporated	0.93%	$0.65	14.68%
ODC	Oil-Dri Corporation of America	0.93%	$0.45	12.28%
PENG	Penguin Solutions, Inc.	0.93%	$0.19	40.17%
SSBK	Southern States Bancshares, Inc.	0.93%	$0.34	9.19%
DAL	Delta Air Lines, Inc.	0.92%	$0.63	8.94%
HIFS	Hingham Institution for Savings	0.92%	$2.49	12.15%
RL	Ralph Lauren Corporation	0.92%	$3.34	24.37%
OPY	Oppenheimer Holdings Inc.	0.91%	$0.66	8.90%
BGC	BGC Group, Inc	0.90%	$0.08	23.56%
CDRE	Cadre Holdings, Inc.	0.90%	$0.37	33.35%
MBNKP	Medallion Bank	0.90%	$0.23	12.50%
JBHT	J.B. Hunt Transport Services, Inc.	0.89%	$1.75	30.14%
NYT	The New York Times Company	0.89%	$0.62	30.32%
RMD	ResMed Inc.	0.89%	$2.18	22.31%
VBFC	Village Bank and Trust Financial Corp.	0.89%	$0.72	15.35%
0I14.L	Cognex Corporation	0.88%	$0.32	49.16%
AR	Antero Resources Corporation	0.88%	$0.30	17.15%
LDOS	Leidos Holdings, Inc.	0.88%	$1.61	14.88%
LMAT	LeMaitre Vascular, Inc.	0.88%	$0.70	32.20%
NNI	Nelnet, Inc.	0.88%	$1.14	9.52%
PFSI	PennyMac Financial Services, Inc.	0.88%	$1.16	12.49%
SMBK	SmartFinancial, Inc.	0.88%	$0.32	11.76%
BYD	Boyd Gaming Corporation	0.87%	$0.75	3.22%
ROST	Ross Stores, Inc.	0.87%	$1.59	24.85%
BBSI	Barrett Business Services, Inc.	0.86%	$0.31	15.02%
BCO	The Brink's Company	0.86%	$1.00	24.81%
HXL	Hexcel Corporation	0.86%	$0.66	77.18%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Barrick Mining Corporation (B)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener