DDM Analysis: ZWACK.BD

Valuation Snapshot

Stable Growth	$81,559.74 - $334,701.30	$211,551.83
Multi-Stage	$52,943.56 - $57,910.46	$55,381.28
Blended Fair Value	$133,466.55
Current Price	$32,500.00
Upside	310.67%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	1.49%	-5.63%	1,400.00	1,700.00	1,500.00	700.00	300.00	1,300.00	1,050.00	1,050.00	850.00	1,200.00
YoY Growth	-	-	-17.65%	13.33%	114.29%	133.33%	-76.92%	23.81%	0.00%	23.53%	-29.17%	-52.00%
Dividend Yield	-	-	4.24%	6.80%	7.73%	3.77%	1.80%	7.74%	5.87%	5.98%	4.75%	6.71%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,397.00
(-) Cash Dividends Paid (M)	3,000.00
(=) Cash Retained (M)	397.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	679.40	424.63	254.78
Cash Retained (M)	397.00	397.00	397.00
(-) Cash Required (M)	-679.40	-424.63	-254.78
(=) Excess Retained (M)	-282.40	-27.63	142.23
(/) Shares Outstanding (M)	2.00	2.00	2.00
(=) Excess Retained per Share	-141.20	-13.81	71.11
LTM Dividend per Share	1,500.00	1,500.00	1,500.00
(+) Excess Retained per Share	-141.20	-13.81	71.11
(=) Adjusted Dividend	1,358.80	1,486.19	1,571.11
WACC / Discount Rate	6.26%	6.26%	6.26%
Growth Rate	4.52%	5.52%	6.52%
Fair Value	$81,559.74	$211,551.83	$334,701.30
Upside / Downside	150.95%	550.93%	929.85%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,397.00	3,584.42	3,782.19	3,990.86	4,211.05	4,443.38	4,576.68
Payout Ratio	88.31%	88.65%	88.99%	89.33%	89.66%	90.00%	92.50%
Projected Dividends (M)	3,000.00	3,177.61	3,365.69	3,564.85	3,775.74	3,999.04	4,233.43

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.26%	6.26%	6.26%
Growth Rate	4.52%	5.52%	6.52%
Year 1 PV (M)	2,962.11	2,990.45	3,018.79
Year 2 PV (M)	2,924.66	2,980.89	3,037.66
Year 3 PV (M)	2,887.64	2,971.32	3,056.60
Year 4 PV (M)	2,851.04	2,961.73	3,075.61
Year 5 PV (M)	2,814.87	2,952.14	3,094.70
PV of Terminal Value (M)	91,446.80	95,906.03	100,537.56
Equity Value (M)	105,887.12	110,762.56	115,820.92
Shares Outstanding (M)	2.00	2.00	2.00
Fair Value	$52,943.56	$55,381.28	$57,910.46
Upside / Downside	62.90%	70.40%	78.19%

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

Periods / Units / Analysis

Fundamentals

Valuations

Mode

Miscellaneous

Ticker

Industry

Sector

Zwack Unicum Nyrt. (ZWACK.BD)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener