DDM Analysis: CRS

Valuation Snapshot

Stable Growth	$66.72 - $98.70	$82.02
Multi-Stage	$82.55 - $90.50	$86.45
Blended Fair Value	$84.23
Current Price	$245.54
Upside	-65.69%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	0.76%	0.62%	0.80	0.79	0.78	0.77	0.77	0.77	0.76	0.68	0.67	0.69
YoY Growth	-	-	0.75%	1.52%	0.51%	0.26%	0.77%	0.52%	12.21%	0.88%	-2.01%	-8.18%
Dividend Yield	-	-	0.32%	0.50%	1.16%	2.49%	2.36%	4.22%	1.48%	1.16%	1.40%	1.67%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	413.70
(-) Cash Dividends Paid (M)	40.30
(=) Cash Retained (M)	373.40

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	82.74	51.71	31.03
Cash Retained (M)	373.40	373.40	373.40
(-) Cash Required (M)	-82.74	-51.71	-31.03
(=) Excess Retained (M)	290.66	321.69	342.37
(/) Shares Outstanding (M)	50.60	50.60	50.60
(=) Excess Retained per Share	5.74	6.36	6.77
LTM Dividend per Share	0.80	0.80	0.80
(+) Excess Retained per Share	5.74	6.36	6.77
(=) Adjusted Dividend	6.54	7.15	7.56
WACC / Discount Rate	10.46%	10.46%	10.46%
Growth Rate	0.60%	1.60%	2.60%
Fair Value	$66.72	$82.02	$98.70
Upside / Downside	-72.83%	-66.60%	-59.80%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	413.70	420.30	427.01	433.82	440.75	447.78	461.21
Payout Ratio	9.74%	25.79%	41.84%	57.90%	73.95%	90.00%	92.50%
Projected Dividends (M)	40.30	108.41	178.68	251.17	325.92	403.00	426.62

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	10.46%	10.46%	10.46%
Growth Rate	0.60%	1.60%	2.60%
Year 1 PV (M)	97.18	98.15	99.11
Year 2 PV (M)	143.58	146.45	149.35
Year 3 PV (M)	180.92	186.37	191.93
Year 4 PV (M)	210.45	218.95	227.70
Year 5 PV (M)	233.27	245.10	257.40
PV of Terminal Value (M)	3,311.42	3,479.31	3,653.95
Equity Value (M)	4,176.82	4,374.32	4,579.43
Shares Outstanding (M)	50.60	50.60	50.60
Fair Value	$82.55	$86.45	$90.50
Upside / Downside	-66.38%	-64.79%	-63.14%

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

Analysis Mode

Ticker

Industry

Sector

Carpenter Technology Corporation (CRS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener