DDM Analysis: FORUS.SN

Valuation Snapshot

Stable Growth	$1,896.00 - $3,885.02	$2,658.51
Multi-Stage	$2,147.85 - $2,352.43	$2,248.23
Blended Fair Value	$2,453.37
Current Price	$2,139.90
Upside	14.65%
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	2.45%	-2.69%	44.13	48.26	45.43	20.04	13.84	39.09	40.85	40.39	48.51	54.28
YoY Growth	-	-	-8.56%	6.23%	126.73%	44.77%	-64.59%	-4.29%	1.14%	-16.75%	-10.63%	-6.36%
Dividend Yield	-	-	2.10%	2.97%	2.90%	1.81%	0.97%	5.36%	2.35%	1.71%	1.84%	2.86%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	28,368.15
(-) Cash Dividends Paid (M)	12,108.55
(=) Cash Retained (M)	16,259.60

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	5,673.63	3,546.02	2,127.61
Cash Retained (M)	16,259.60	16,259.60	16,259.60
(-) Cash Required (M)	-5,673.63	-3,546.02	-2,127.61
(=) Excess Retained (M)	10,585.97	12,713.58	14,131.99
(/) Shares Outstanding (M)	261.44	261.44	261.44
(=) Excess Retained per Share	40.49	48.63	54.05
LTM Dividend per Share	46.31	46.31	46.31
(+) Excess Retained per Share	40.49	48.63	54.05
(=) Adjusted Dividend	86.81	94.94	100.37
WACC / Discount Rate	7.56%	7.56%	7.56%
Growth Rate	2.85%	3.85%	4.85%
Fair Value	$1,896.00	$2,658.51	$3,885.02
Upside / Downside	-11.40%	24.24%	81.55%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	28,368.15	29,459.53	30,592.90	31,769.88	32,992.13	34,261.41	35,289.25
Payout Ratio	42.68%	52.15%	61.61%	71.07%	80.54%	90.00%	92.50%
Projected Dividends (M)	12,108.55	15,362.23	18,848.34	22,579.95	26,570.78	30,835.27	32,642.56

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.56%	7.56%	7.56%
Growth Rate	2.85%	3.85%	4.85%
Year 1 PV (M)	14,145.48	14,283.02	14,420.55
Year 2 PV (M)	15,980.85	16,293.13	16,608.43
Year 3 PV (M)	17,628.40	18,147.63	18,676.95
Year 4 PV (M)	19,101.07	19,854.87	20,630.76
Year 5 PV (M)	20,411.01	21,422.79	22,474.31
PV of Terminal Value (M)	474,268.54	497,778.24	522,211.14
Equity Value (M)	561,535.35	587,779.67	615,022.14
Shares Outstanding (M)	261.44	261.44	261.44
Fair Value	$2,147.85	$2,248.23	$2,352.43
Upside / Downside	0.37%	5.06%	9.93%

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

Forus S.A. (FORUS.SN)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener