DDM Analysis: JCQ.PA

Valuation Snapshot

Stable Growth	$7.80 - $17.21	$11.23
Multi-Stage	$11.16 - $12.23	$11.69
Blended Fair Value	$11.46
Current Price	$22.10
Upside	-48.16%
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	-24.73%	-11.76%	0.19	1.05	1.07	0.43	0.21	0.77	0.77	0.55	0.44	0.85
YoY Growth	-	-	-82.35%	-1.41%	149.91%	99.31%	-72.13%	-0.14%	39.98%	25.23%	-48.11%	30.43%
Dividend Yield	-	-	0.95%	5.71%	5.96%	2.17%	1.08%	9.00%	4.97%	1.87%	1.94%	6.68%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	8.84
(-) Cash Dividends Paid (M)	8.39
(=) Cash Retained (M)	0.45

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1.77	1.11	0.66
Cash Retained (M)	0.45	0.45	0.45
(-) Cash Required (M)	-1.77	-1.11	-0.66
(=) Excess Retained (M)	-1.32	-0.65	-0.21
(/) Shares Outstanding (M)	21.56	21.56	21.56
(=) Excess Retained per Share	-0.06	-0.03	-0.01
LTM Dividend per Share	0.39	0.39	0.39
(+) Excess Retained per Share	-0.06	-0.03	-0.01
(=) Adjusted Dividend	0.33	0.36	0.38
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	2.06%	3.06%	4.06%
Fair Value	$7.80	$11.23	$17.21
Upside / Downside	-64.72%	-49.20%	-22.14%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	8.84	9.11	9.39	9.68	9.97	10.28	10.59
Payout Ratio	94.90%	93.92%	92.94%	91.96%	90.98%	90.00%	92.50%
Projected Dividends (M)	8.39	8.56	8.73	8.90	9.07	9.25	9.79

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	2.06%	3.06%	4.06%
Year 1 PV (M)	7.97	8.05	8.13
Year 2 PV (M)	7.57	7.72	7.87
Year 3 PV (M)	7.19	7.40	7.62
Year 4 PV (M)	6.82	7.09	7.37
Year 5 PV (M)	6.48	6.80	7.14
PV of Terminal Value (M)	204.71	214.94	225.57
Equity Value (M)	240.73	251.99	263.69
Shares Outstanding (M)	21.56	21.56	21.56
Fair Value	$11.16	$11.69	$12.23
Upside / Downside	-49.48%	-47.12%	-44.67%

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

Jacquet Metals S.A. (JCQ.PA)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener