DDM Analysis: CMH.JO

Valuation Snapshot

Stable Growth	$122.30 - $213.77	$161.33
Multi-Stage	$115.15 - $125.33	$120.15
Blended Fair Value	$140.74
Current Price	$33.76
Upside	316.89%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	12.84%	12.04%	3.19	3.83	3.90	2.33	1.01	1.74	1.74	1.60	1.39	1.29
YoY Growth	-	-	-16.58%	-1.78%	67.23%	130.81%	-42.15%	0.00%	9.32%	15.00%	7.81%	25.70%
Dividend Yield	-	-	10.29%	14.17%	13.58%	8.32%	6.51%	9.48%	8.31%	6.11%	6.80%	9.33%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	677.75
(-) Cash Dividends Paid (M)	477.98
(=) Cash Retained (M)	199.77

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	135.55	84.72	50.83
Cash Retained (M)	199.77	199.77	199.77
(-) Cash Required (M)	-135.55	-84.72	-50.83
(=) Excess Retained (M)	64.22	115.05	148.94
(/) Shares Outstanding (M)	75.47	75.47	75.47
(=) Excess Retained per Share	0.85	1.52	1.97
LTM Dividend per Share	6.33	6.33	6.33
(+) Excess Retained per Share	0.85	1.52	1.97
(=) Adjusted Dividend	7.18	7.86	8.31
WACC / Discount Rate	10.65%	10.65%	10.65%
Growth Rate	4.51%	5.51%	6.51%
Fair Value	$122.30	$161.33	$213.77
Upside / Downside	262.28%	377.88%	533.20%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	677.75	715.08	754.46	796.01	839.85	886.11	912.69
Payout Ratio	70.53%	74.42%	78.32%	82.21%	86.11%	90.00%	92.50%
Projected Dividends (M)	477.98	532.16	590.86	654.40	723.16	797.50	844.24

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	10.65%	10.65%	10.65%
Growth Rate	4.51%	5.51%	6.51%
Year 1 PV (M)	476.40	480.96	485.52
Year 2 PV (M)	473.52	482.62	491.82
Year 3 PV (M)	469.49	483.10	496.97
Year 4 PV (M)	464.46	482.49	501.04
Year 5 PV (M)	458.53	480.89	504.12
PV of Terminal Value (M)	6,348.46	6,658.06	6,979.62
Equity Value (M)	8,690.86	9,068.12	9,459.08
Shares Outstanding (M)	75.47	75.47	75.47
Fair Value	$115.15	$120.15	$125.33
Upside / Downside	241.09%	255.89%	271.24%

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

Combined Motor Holdings Limited (CMH.JO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener