DDM Analysis: EMAARDEV.AE

Valuation Snapshot

Stable Growth	$306.16 - $500.87	$469.39
Multi-Stage	$80.68 - $88.36	$84.45
Blended Fair Value	$276.92
Current Price	$13.45
Upside	1,958.89%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	14.89%	0.00%	0.52	0.52	0.15	0.33	0.23	0.26	0.29	1.03	0.03	0.00
YoY Growth	-	-	0.05%	243.97%	-53.92%	45.08%	-12.98%	-10.92%	-71.73%	3,203.74%	0.00%	0.00%
Dividend Yield	-	-	4.25%	6.10%	2.75%	7.38%	8.98%	11.99%	7.49%	19.13%	0.54%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	10,068.85
(-) Cash Dividends Paid (M)	2,720.00
(=) Cash Retained (M)	7,348.85

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,013.77	1,258.61	755.16
Cash Retained (M)	7,348.85	7,348.85	7,348.85
(-) Cash Required (M)	-2,013.77	-1,258.61	-755.16
(=) Excess Retained (M)	5,335.08	6,090.24	6,593.68
(/) Shares Outstanding (M)	3,997.89	3,997.89	3,997.89
(=) Excess Retained per Share	1.33	1.52	1.65
LTM Dividend per Share	0.68	0.68	0.68
(+) Excess Retained per Share	1.33	1.52	1.65
(=) Adjusted Dividend	2.01	2.20	2.33
WACC / Discount Rate	6.19%	6.19%	6.19%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$306.16	$469.39	$500.87
Upside / Downside	2,176.30%	3,389.91%	3,623.98%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	10,068.85	10,723.32	11,420.34	12,162.66	12,953.23	13,795.19	14,209.05
Payout Ratio	27.01%	39.61%	52.21%	64.81%	77.40%	90.00%	92.50%
Projected Dividends (M)	2,720.00	4,247.64	5,962.38	7,882.08	10,026.16	12,415.67	13,143.37

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.19%	6.19%	6.19%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	3,962.32	3,999.87	4,037.43
Year 2 PV (M)	5,188.27	5,287.09	5,386.85
Year 3 PV (M)	6,398.03	6,581.69	6,768.84
Year 4 PV (M)	7,591.74	7,883.70	8,184.00
Year 5 PV (M)	8,769.58	9,193.15	9,632.94
PV of Terminal Value (M)	290,630.49	304,668.05	319,242.86
Equity Value (M)	322,540.43	337,613.56	353,252.92
Shares Outstanding (M)	3,997.89	3,997.89	3,997.89
Fair Value	$80.68	$84.45	$88.36
Upside / Downside	499.83%	527.87%	556.95%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 25 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
MDC	M.D.C. Holdings, Inc.	0.86%	$0.54	55.94%
AXP	American Express Company	0.85%	$3.17	20.85%
FOXA	Fox Corporation	0.85%	$0.62	13.96%
LMST	Limestone Bancorp, Inc.	0.85%	$0.20	8.06%
RCL	Royal Caribbean Cruises Ltd.	0.85%	$2.41	16.19%
AZZ	AZZ Inc.	0.84%	$0.92	8.89%
HIBB	Hibbett, Inc.	0.84%	$0.74	9.00%
MAR	Marriott International, Inc.	0.84%	$2.62	27.38%
MORN	Morningstar, Inc.	0.84%	$1.77	20.03%
SGH	SMART Global Holdings, Inc.	0.84%	$0.14	30.96%
URI	United Rentals, Inc.	0.84%	$7.13	18.10%
0HYJ.L	Cintas Corporation	0.83%	$1.54	34.15%
EFX	Equifax Inc.	0.83%	$1.78	33.46%
GM	General Motors Company	0.82%	$0.66	21.22%
KVSA	Khosla Ventures Acquisition Co.	0.81%	$0.09	9.61%
WMT	Walmart Inc.	0.81%	$0.91	31.92%
BMI	Badger Meter, Inc.	0.80%	$1.41	30.10%
FRD	Friedman Industries, Incorporated	0.80%	$0.16	9.82%
ITT	ITT Inc.	0.80%	$1.40	22.66%
MLI	Mueller Industries, Inc.	0.80%	$0.94	13.89%
SSSSL	SuRo Capital Corp. 6.00% Notes due 2026	0.80%	$0.20	8.46%
RGLD	Royal Gold, Inc.	0.79%	$1.75	24.00%
VRSK	Verisk Analytics, Inc.	0.79%	$1.74	26.41%
COF	Capital One Financial Corporation	0.78%	$1.94	87.57%
EE	Excelerate Energy, Inc.	0.78%	$0.22	9.21%
0K36.L	Moody's Corporation	0.77%	$3.82	30.70%
HCI	HCI Group, Inc.	0.77%	$1.42	9.00%
PH	Parker-Hannifin Corporation	0.77%	$6.85	24.15%
SEI	Solaris Energy Infrastructure, Inc.	0.77%	$0.39	44.96%
0HQN.L	Cboe Global Markets, Inc.	0.76%	$1.90	20.31%
ASIC	Ategrity Specialty Holdings LLC	0.76%	$0.15	12.77%
GL	Globe Life Inc.	0.75%	$1.03	7.35%
0KYY.L	S&P Global Inc.	0.74%	$3.81	28.09%
PHM	PulteGroup, Inc.	0.74%	$0.89	6.67%
ROP	Roper Technologies, Inc.	0.74%	$3.20	22.09%
ZWS	Zurn Elkay Water Solutions Corporation	0.74%	$0.35	30.63%
JOE	The St. Joe Company	0.73%	$0.43	24.05%
TOL	Toll Brothers, Inc.	0.73%	$0.99	7.16%
TTEK	Tetra Tech, Inc.	0.73%	$0.25	26.25%
0HCB.L	Alcoa Corporation	0.72%	$0.40	9.08%
A	Agilent Technologies, Inc.	0.72%	$0.99	21.64%
FCFS	FirstCash Holdings, Inc	0.72%	$1.13	16.40%
TRAK	ReposiTrak, Inc.	0.72%	$0.09	22.94%
BKNG	Booking Holdings Inc.	0.71%	$37.78	24.39%
PGC	Peapack-Gladstone Financial Corporation	0.71%	$0.20	10.22%
ASO	Academy Sports and Outdoors, Inc.	0.70%	$0.37	6.63%
BRO	Brown & Brown, Inc.	0.70%	$0.54	18.02%
INTU	Intuit Inc.	0.70%	$4.39	29.97%
MSFT	Microsoft Corporation	0.70%	$3.31	23.52%
NCR	NCR Corporation	0.70%	$0.11	1.70%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

Emaar Development PJSC (EMAARDEV.AE)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener