DDM Analysis: 6070.SR

Valuation Snapshot

Stable Growth	$71.23 - $238.42	$116.36
Multi-Stage	$74.48 - $81.68	$78.01
Blended Fair Value	$97.19
Current Price	$44.18
Upside	119.98%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-4.16%	3.81%	1.21	0.49	0.50	0.09	1.00	1.50	1.00	1.12	1.00	1.00
YoY Growth	-	-	146.13%	-1.68%	446.97%	-90.84%	-33.33%	49.90%	-10.39%	11.66%	0.00%	19.88%
Dividend Yield	-	-	2.51%	0.89%	0.97%	0.17%	1.22%	7.73%	4.35%	3.73%	3.21%	4.26%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	79.89
(-) Cash Dividends Paid (M)	29.41
(=) Cash Retained (M)	50.49

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	15.98	9.99	5.99
Cash Retained (M)	50.49	50.49	50.49
(-) Cash Required (M)	-15.98	-9.99	-5.99
(=) Excess Retained (M)	34.51	40.50	44.49
(/) Shares Outstanding (M)	30.00	30.00	30.00
(=) Excess Retained per Share	1.15	1.35	1.48
LTM Dividend per Share	0.98	0.98	0.98
(+) Excess Retained per Share	1.15	1.35	1.48
(=) Adjusted Dividend	2.13	2.33	2.46
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	3.22%	4.22%	5.22%
Fair Value	$71.23	$116.36	$238.42
Upside / Downside	61.24%	163.37%	439.65%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	79.89	83.27	86.78	90.45	94.26	98.24	101.19
Payout Ratio	36.81%	47.45%	58.08%	68.72%	79.36%	90.00%	92.50%
Projected Dividends (M)	29.41	39.51	50.41	62.16	74.81	88.42	93.60

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	3.22%	4.22%	5.22%
Year 1 PV (M)	36.81	37.16	37.52
Year 2 PV (M)	43.75	44.60	45.46
Year 3 PV (M)	50.26	51.73	53.24
Year 4 PV (M)	56.35	58.57	60.85
Year 5 PV (M)	62.05	65.12	68.30
PV of Terminal Value (M)	1,985.16	2,083.20	2,185.08
Equity Value (M)	2,234.38	2,340.39	2,450.45
Shares Outstanding (M)	30.00	30.00	30.00
Fair Value	$74.48	$78.01	$81.68
Upside / Downside	68.58%	76.58%	84.88%

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

Al-Jouf Agricultural Development Co. (6070.SR)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener