DDM Analysis: GND.JO

Valuation Snapshot

Stable Growth	$57.84 - $108.98	$78.59
Multi-Stage	$53.17 - $58.06	$55.57
Blended Fair Value	$67.08
Current Price	$12.46
Upside	438.35%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	18.66%	6.20%	0.72	0.67	1.01	0.07	0.24	0.31	0.11	0.11	0.17	0.53
YoY Growth	-	-	8.47%	-33.72%	1,345.71%	-70.74%	-22.63%	189.35%	-7.40%	-32.33%	-68.08%	33.98%
Dividend Yield	-	-	6.07%	5.83%	10.09%	1.41%	4.72%	6.12%	1.73%	0.87%	1.26%	4.72%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,474.76
(-) Cash Dividends Paid (M)	1,016.16
(=) Cash Retained (M)	1,458.60

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	494.95	309.35	185.61
Cash Retained (M)	1,458.60	1,458.60	1,458.60
(-) Cash Required (M)	-494.95	-309.35	-185.61
(=) Excess Retained (M)	963.65	1,149.25	1,272.99
(/) Shares Outstanding (M)	667.97	667.97	667.97
(=) Excess Retained per Share	1.44	1.72	1.91
LTM Dividend per Share	1.52	1.52	1.52
(+) Excess Retained per Share	1.44	1.72	1.91
(=) Adjusted Dividend	2.96	3.24	3.43
WACC / Discount Rate	9.54%	9.54%	9.54%
Growth Rate	4.20%	5.20%	6.20%
Fair Value	$57.84	$78.59	$108.98
Upside / Downside	364.19%	530.70%	774.63%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,474.76	2,603.35	2,738.63	2,880.93	3,030.63	3,188.10	3,283.75
Payout Ratio	41.06%	50.85%	60.64%	70.42%	80.21%	90.00%	92.50%
Projected Dividends (M)	1,016.16	1,323.78	1,660.61	2,028.88	2,430.93	2,869.29	3,037.47

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.54%	9.54%	9.54%
Growth Rate	4.20%	5.20%	6.20%
Year 1 PV (M)	1,197.05	1,208.53	1,220.02
Year 2 PV (M)	1,357.88	1,384.07	1,410.51
Year 3 PV (M)	1,500.19	1,543.79	1,588.24
Year 4 PV (M)	1,625.39	1,688.69	1,753.83
Year 5 PV (M)	1,734.83	1,819.69	1,907.84
PV of Terminal Value (M)	28,099.77	29,474.31	30,902.12
Equity Value (M)	35,515.10	37,119.08	38,782.55
Shares Outstanding (M)	667.97	667.97	667.97
Fair Value	$53.17	$55.57	$58.06
Upside / Downside	326.72%	345.99%	365.98%

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

Mode

Ticker

Industry

Sector

Grindrod Limited (GND.JO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener