DDM Analysis: TYA.MI

Valuation Snapshot

Stable Growth	$17.96 - $38.35	$25.56
Multi-Stage	$21.31 - $23.36	$22.32
Blended Fair Value	$23.94
Current Price	$16.50
Upside	45.08%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-10.94%	23.46%	0.39	0.39	0.38	0.00	0.00	0.70	0.54	0.50	0.43	0.37
YoY Growth	-	-	0.00%	4.29%	0.00%	0.00%	-100.00%	30.37%	6.66%	18.12%	16.13%	670.01%
Dividend Yield	-	-	2.47%	3.26%	3.14%	0.00%	0.00%	5.95%	3.49%	3.33%	2.81%	2.56%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	18.13
(-) Cash Dividends Paid (M)	7.76
(=) Cash Retained (M)	10.37

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3.63	2.27	1.36
Cash Retained (M)	10.37	10.37	10.37
(-) Cash Required (M)	-3.63	-2.27	-1.36
(=) Excess Retained (M)	6.74	8.10	9.01
(/) Shares Outstanding (M)	18.56	18.56	18.56
(=) Excess Retained per Share	0.36	0.44	0.49
LTM Dividend per Share	0.42	0.42	0.42
(+) Excess Retained per Share	0.36	0.44	0.49
(=) Adjusted Dividend	0.78	0.85	0.90
WACC / Discount Rate	7.11%	7.11%	7.11%
Growth Rate	2.65%	3.65%	4.65%
Fair Value	$17.96	$25.56	$38.35
Upside / Downside	8.85%	54.90%	132.40%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	18.13	18.79	19.47	20.18	20.92	21.68	22.33
Payout Ratio	42.81%	52.25%	61.69%	71.13%	80.56%	90.00%	92.50%
Projected Dividends (M)	7.76	9.82	12.01	14.35	16.85	19.51	20.66

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.11%	7.11%	7.11%
Growth Rate	2.65%	3.65%	4.65%
Year 1 PV (M)	9.08	9.16	9.25
Year 2 PV (M)	10.27	10.47	10.67
Year 3 PV (M)	11.35	11.68	12.02
Year 4 PV (M)	12.32	12.80	13.30
Year 5 PV (M)	13.18	13.84	14.52
PV of Terminal Value (M)	339.39	356.24	373.76
Equity Value (M)	395.58	414.20	433.53
Shares Outstanding (M)	18.56	18.56	18.56
Fair Value	$21.31	$22.32	$23.36
Upside / Downside	29.18%	35.26%	41.57%

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

Toscana Aeroporti S.p.A. (TYA.MI)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener