DDM Analysis: EXPL.PA

Valuation Snapshot

Stable Growth	$1,969.73 - $4,346.78	$4,073.49
Multi-Stage	$681.34 - $746.88	$713.50
Blended Fair Value	$2,393.50
Current Price	$199.00
Upside	1,102.76%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	1.29%	15.02%	1.01	0.04	0.00	0.00	0.00	0.94	1.05	1.05	0.70	0.45
YoY Growth	-	-	2,298.86%	0.00%	0.00%	0.00%	-100.00%	-9.63%	-0.36%	50.72%	56.38%	79.08%
Dividend Yield	-	-	0.54%	0.04%	0.00%	0.00%	0.00%	1.25%	1.24%	1.15%	1.02%	0.81%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	45.92
(-) Cash Dividends Paid (M)	2.20
(=) Cash Retained (M)	43.72

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	9.18	5.74	3.44
Cash Retained (M)	43.72	43.72	43.72
(-) Cash Required (M)	-9.18	-5.74	-3.44
(=) Excess Retained (M)	34.54	37.98	40.28
(/) Shares Outstanding (M)	2.10	2.10	2.10
(=) Excess Retained per Share	16.47	18.12	19.21
LTM Dividend per Share	1.05	1.05	1.05
(+) Excess Retained per Share	16.47	18.12	19.21
(=) Adjusted Dividend	17.52	19.17	20.26
WACC / Discount Rate	6.21%	6.21%	6.21%
Growth Rate	5.27%	6.27%	7.27%
Fair Value	$1,969.73	$4,073.49	$4,346.78
Upside / Downside	889.81%	1,946.98%	2,084.31%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	45.92	48.80	51.86	55.11	58.57	62.24	64.11
Payout Ratio	4.79%	21.83%	38.87%	55.92%	72.96%	90.00%	92.50%
Projected Dividends (M)	2.20	10.65	20.16	30.82	42.73	56.02	59.30

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.21%	6.21%	6.21%
Growth Rate	5.27%	6.27%	7.27%
Year 1 PV (M)	9.94	10.03	10.12
Year 2 PV (M)	17.54	17.87	18.21
Year 3 PV (M)	25.00	25.72	26.45
Year 4 PV (M)	32.33	33.58	34.86
Year 5 PV (M)	39.54	41.45	43.44
PV of Terminal Value (M)	1,304.02	1,367.14	1,432.69
Equity Value (M)	1,428.36	1,495.80	1,565.77
Shares Outstanding (M)	2.10	2.10	2.10
Fair Value	$681.34	$713.50	$746.88
Upside / Downside	242.38%	258.54%	275.32%

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

EPC Groupe (EXPL.PA)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener