DDM Analysis: ISB.IC

Valuation Snapshot

Stable Growth	$749.51 - $2,704.68	$2,384.72
Multi-Stage	$346.40 - $378.80	$362.30
Blended Fair Value	$1,373.51
Current Price	$122.00
Upside	1,025.83%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	18.34%	0.00%	6.54	6.52	6.33	1.81	0.00	2.82	6.91	1.30	5.32	4.79
YoY Growth	-	-	0.40%	2.97%	250.00%	0.00%	-100.00%	-59.23%	430.83%	-75.51%	11.11%	0.00%
Dividend Yield	-	-	5.32%	6.45%	5.30%	1.43%	0.00%	2.98%	0.00%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	25,578.00
(-) Cash Dividends Paid (M)	12,103.00
(=) Cash Retained (M)	13,475.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	5,115.60	3,197.25	1,918.35
Cash Retained (M)	13,475.00	13,475.00	13,475.00
(-) Cash Required (M)	-5,115.60	-3,197.25	-1,918.35
(=) Excess Retained (M)	8,359.40	10,277.75	11,556.65
(/) Shares Outstanding (M)	1,880.75	1,880.75	1,880.75
(=) Excess Retained per Share	4.44	5.46	6.14
LTM Dividend per Share	6.44	6.44	6.44
(+) Excess Retained per Share	4.44	5.46	6.14
(=) Adjusted Dividend	10.88	11.90	12.58
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$749.51	$2,384.72	$2,704.68
Upside / Downside	514.35%	1,854.68%	2,116.95%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	25,578.00	27,240.57	29,011.21	30,896.94	32,905.24	35,044.08	36,095.40
Payout Ratio	47.32%	55.85%	64.39%	72.93%	81.46%	90.00%	92.50%
Projected Dividends (M)	12,103.00	15,215.06	18,680.55	22,532.27	26,805.79	31,539.67	33,388.24

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	14,082.02	14,215.50	14,348.98
Year 2 PV (M)	16,001.94	16,306.73	16,614.40
Year 3 PV (M)	17,864.03	18,376.84	18,899.37
Year 4 PV (M)	19,669.55	20,425.99	21,204.04
Year 5 PV (M)	21,419.75	22,454.34	23,528.51
PV of Terminal Value (M)	562,458.42	589,625.37	617,832.07
Equity Value (M)	651,495.72	681,404.77	712,427.37
Shares Outstanding (M)	1,880.75	1,880.75	1,880.75
Fair Value	$346.40	$362.30	$378.80
Upside / Downside	183.94%	196.97%	210.49%

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

Íslandsbanki hf. (ISB.IC)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener