DDM Analysis: ITE.JO

Valuation Snapshot

Stable Growth	$49.62 - $111.32	$71.85
Multi-Stage	$38.60 - $42.00	$40.27
Blended Fair Value	$56.06
Current Price	$10.02
Upside	459.48%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	1.57%	22.60%	1.31	0.51	0.66	1.18	0.47	1.21	0.75	0.28	0.24	0.23
YoY Growth	-	-	158.25%	-22.80%	-44.09%	151.16%	-61.40%	61.07%	165.19%	16.10%	4.66%	36.76%
Dividend Yield	-	-	13.09%	4.38%	5.06%	8.40%	2.81%	10.55%	5.09%	2.15%	2.01%	1.75%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,956.00
(-) Cash Dividends Paid (M)	2,515.00
(=) Cash Retained (M)	441.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	591.20	369.50	221.70
Cash Retained (M)	441.00	441.00	441.00
(-) Cash Required (M)	-591.20	-369.50	-221.70
(=) Excess Retained (M)	-150.20	71.50	219.30
(/) Shares Outstanding (M)	1,193.63	1,193.63	1,193.63
(=) Excess Retained per Share	-0.13	0.06	0.18
LTM Dividend per Share	2.11	2.11	2.11
(+) Excess Retained per Share	-0.13	0.06	0.18
(=) Adjusted Dividend	1.98	2.17	2.29
WACC / Discount Rate	9.71%	9.71%	9.71%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$49.62	$71.85	$111.32
Upside / Downside	395.24%	617.03%	1,011.01%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,956.00	3,148.14	3,352.77	3,570.70	3,802.79	4,049.98	4,171.48
Payout Ratio	85.08%	86.06%	87.05%	88.03%	89.02%	90.00%	92.50%
Projected Dividends (M)	2,515.00	2,709.45	2,918.54	3,143.37	3,385.10	3,644.98	3,858.61

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.71%	9.71%	9.71%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	2,446.41	2,469.60	2,492.78
Year 2 PV (M)	2,379.37	2,424.70	2,470.44
Year 3 PV (M)	2,313.88	2,380.31	2,447.99
Year 4 PV (M)	2,249.91	2,336.44	2,425.44
Year 5 PV (M)	2,187.45	2,293.10	2,402.80
PV of Terminal Value (M)	34,499.84	36,166.20	37,896.33
Equity Value (M)	46,076.87	48,070.34	50,135.78
Shares Outstanding (M)	1,193.63	1,193.63	1,193.63
Fair Value	$38.60	$40.27	$42.00
Upside / Downside	285.25%	301.92%	319.19%

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

Italtile Limited (ITE.JO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener