DDM Analysis: RLO.JO

Valuation Snapshot

Stable Growth	$158.69 - $276.51	$209.07
Multi-Stage	$170.34 - $185.65	$177.86
Blended Fair Value	$193.47
Current Price	$53.80
Upside	259.60%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	-4.11%	-0.64%	3.54	3.26	2.95	2.72	2.55	4.37	4.85	4.66	4.41	4.15
YoY Growth	-	-	8.52%	10.43%	8.67%	6.64%	-41.63%	-9.96%	4.02%	5.75%	6.26%	9.92%
Dividend Yield	-	-	6.58%	4.03%	4.91%	6.28%	5.36%	15.25%	7.03%	6.08%	6.51%	6.79%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,963.00
(-) Cash Dividends Paid (M)	1,552.00
(=) Cash Retained (M)	411.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	392.60	245.38	147.23
Cash Retained (M)	411.00	411.00	411.00
(-) Cash Required (M)	-392.60	-245.38	-147.23
(=) Excess Retained (M)	18.40	165.63	263.78
(/) Shares Outstanding (M)	165.61	165.61	165.61
(=) Excess Retained per Share	0.11	1.00	1.59
LTM Dividend per Share	9.37	9.37	9.37
(+) Excess Retained per Share	0.11	1.00	1.59
(=) Adjusted Dividend	9.48	10.37	10.96
WACC / Discount Rate	9.62%	9.62%	9.62%
Growth Rate	3.44%	4.44%	5.44%
Fair Value	$158.69	$209.07	$276.51
Upside / Downside	194.97%	288.61%	413.96%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,963.00	2,050.08	2,141.02	2,236.00	2,335.19	2,438.78	2,511.94
Payout Ratio	79.06%	81.25%	83.44%	85.63%	87.81%	90.00%	92.50%
Projected Dividends (M)	1,552.00	1,665.69	1,786.42	1,914.57	2,050.59	2,194.90	2,323.54

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.62%	9.62%	9.62%
Growth Rate	3.44%	4.44%	5.44%
Year 1 PV (M)	1,505.01	1,519.56	1,534.11
Year 2 PV (M)	1,458.39	1,486.72	1,515.33
Year 3 PV (M)	1,412.24	1,453.59	1,495.75
Year 4 PV (M)	1,366.65	1,420.27	1,475.46
Year 5 PV (M)	1,321.72	1,386.86	1,454.54
PV of Terminal Value (M)	21,146.50	22,188.66	23,271.51
Equity Value (M)	28,210.51	29,455.67	30,746.69
Shares Outstanding (M)	165.61	165.61	165.61
Fair Value	$170.34	$177.86	$185.65
Upside / Downside	216.62%	230.59%	245.08%

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

Reunert Limited (RLO.JO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener