DDM Analysis: ANTO.L

Valuation Snapshot

Stable Growth	$17.09 - $27.34	$21.74
Multi-Stage	$25.08 - $27.51	$26.27
Blended Fair Value	$24.01
Current Price	$24.85
Upside	-3.40%
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	-7.56%	-10.52%	0.32	0.62	1.28	0.72	0.13	0.48	0.47	0.26	0.03	0.13
YoY Growth	-	-	-48.24%	-51.45%	77.67%	441.77%	-72.10%	0.73%	85.06%	724.51%	-75.94%	-86.81%
Dividend Yield	-	-	1.62%	2.96%	6.86%	3.98%	0.68%	3.93%	4.75%	1.89%	0.37%	1.87%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,594.90
(-) Cash Dividends Paid (M)	548.70
(=) Cash Retained (M)	1,046.20

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	318.98	199.36	119.62
Cash Retained (M)	1,046.20	1,046.20	1,046.20
(-) Cash Required (M)	-318.98	-199.36	-119.62
(=) Excess Retained (M)	727.22	846.84	926.58
(/) Shares Outstanding (M)	985.86	985.86	985.86
(=) Excess Retained per Share	0.74	0.86	0.94
LTM Dividend per Share	0.56	0.56	0.56
(+) Excess Retained per Share	0.74	0.86	0.94
(=) Adjusted Dividend	1.29	1.42	1.50
WACC / Discount Rate	8.15%	8.15%	8.15%
Growth Rate	0.54%	1.54%	2.54%
Fair Value	$17.09	$21.74	$27.34
Upside / Downside	-31.22%	-12.53%	10.02%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,594.90	1,619.48	1,644.44	1,669.79	1,695.53	1,721.66	1,773.31
Payout Ratio	34.40%	45.52%	56.64%	67.76%	78.88%	90.00%	92.50%
Projected Dividends (M)	548.70	737.23	931.45	1,131.47	1,337.44	1,549.49	1,640.31

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.15%	8.15%	8.15%
Growth Rate	0.54%	1.54%	2.54%
Year 1 PV (M)	674.94	681.65	688.36
Year 2 PV (M)	780.69	796.29	812.05
Year 3 PV (M)	868.20	894.37	921.05
Year 4 PV (M)	939.53	977.47	1,016.55
Year 5 PV (M)	996.52	1,047.07	1,099.66
PV of Terminal Value (M)	20,467.96	21,506.30	22,586.35
Equity Value (M)	24,727.83	25,903.15	27,124.03
Shares Outstanding (M)	985.86	985.86	985.86
Fair Value	$25.08	$26.27	$27.51
Upside / Downside	0.94%	5.73%	10.72%

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

Antofagasta plc (ANTO.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener