DDM Analysis: HAGA.IC

Valuation Snapshot

Stable Growth	$679.39 - $1,323.85	$1,240.65
Multi-Stage	$205.30 - $224.77	$214.85
Blended Fair Value	$727.75
Current Price	$102.00
Upside	613.48%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	16.82%	7.96%	2.29	2.24	2.05	1.33	0.00	1.05	1.02	0.00	1.81	1.81
YoY Growth	-	-	1.90%	9.27%	54.50%	0.00%	-100.00%	2.66%	0.00%	-100.00%	0.00%	69.97%
Dividend Yield	-	-	2.24%	2.89%	3.11%	1.91%	0.00%	2.13%	2.39%	0.00%	3.43%	3.76%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	7,344.00
(-) Cash Dividends Paid (M)	2,522.00
(=) Cash Retained (M)	4,822.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,468.80	918.00	550.80
Cash Retained (M)	4,822.00	4,822.00	4,822.00
(-) Cash Required (M)	-1,468.80	-918.00	-550.80
(=) Excess Retained (M)	3,353.20	3,904.00	4,271.20
(/) Shares Outstanding (M)	1,103.25	1,103.25	1,103.25
(=) Excess Retained per Share	3.04	3.54	3.87
LTM Dividend per Share	2.29	2.29	2.29
(+) Excess Retained per Share	3.04	3.54	3.87
(=) Adjusted Dividend	5.33	5.82	6.16
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$679.39	$1,240.65	$1,323.85
Upside / Downside	566.07%	1,116.32%	1,197.90%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	7,344.00	7,821.36	8,329.75	8,871.18	9,447.81	10,061.92	10,363.77
Payout Ratio	34.34%	45.47%	56.60%	67.74%	78.87%	90.00%	92.50%
Projected Dividends (M)	2,522.00	3,556.59	4,715.02	6,009.02	7,451.32	9,055.72	9,586.49

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	3,313.55	3,344.96	3,376.36
Year 2 PV (M)	4,092.63	4,170.58	4,249.27
Year 3 PV (M)	4,859.39	4,998.89	5,141.03
Year 4 PV (M)	5,613.98	5,829.88	6,051.94
Year 5 PV (M)	6,356.54	6,663.56	6,982.33
PV of Terminal Value (M)	202,260.21	212,029.46	222,172.59
Equity Value (M)	226,496.30	237,037.32	247,973.54
Shares Outstanding (M)	1,103.25	1,103.25	1,103.25
Fair Value	$205.30	$214.85	$224.77
Upside / Downside	101.27%	110.64%	120.36%

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

Hagar hf (HAGA.IC)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener