DDM Analysis: ISB.IC

Valuation Snapshot

Stable Growth	$749.51 - $2,704.68	$2,384.72
Multi-Stage	$346.40 - $378.80	$362.30
Blended Fair Value	$1,373.51
Current Price	$122.00
Upside	1,025.83%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	18.34%	0.00%	6.54	6.52	6.33	1.81	0.00	2.82	6.91	1.30	5.32	4.79
YoY Growth	-	-	0.40%	2.97%	250.00%	0.00%	-100.00%	-59.23%	430.83%	-75.51%	11.11%	0.00%
Dividend Yield	-	-	5.32%	6.45%	5.30%	1.43%	0.00%	2.98%	0.00%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	25,578.00
(-) Cash Dividends Paid (M)	12,103.00
(=) Cash Retained (M)	13,475.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	5,115.60	3,197.25	1,918.35
Cash Retained (M)	13,475.00	13,475.00	13,475.00
(-) Cash Required (M)	-5,115.60	-3,197.25	-1,918.35
(=) Excess Retained (M)	8,359.40	10,277.75	11,556.65
(/) Shares Outstanding (M)	1,880.75	1,880.75	1,880.75
(=) Excess Retained per Share	4.44	5.46	6.14
LTM Dividend per Share	6.44	6.44	6.44
(+) Excess Retained per Share	4.44	5.46	6.14
(=) Adjusted Dividend	10.88	11.90	12.58
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$749.51	$2,384.72	$2,704.68
Upside / Downside	514.35%	1,854.68%	2,116.95%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	25,578.00	27,240.57	29,011.21	30,896.94	32,905.24	35,044.08	36,095.40
Payout Ratio	47.32%	55.85%	64.39%	72.93%	81.46%	90.00%	92.50%
Projected Dividends (M)	12,103.00	15,215.06	18,680.55	22,532.27	26,805.79	31,539.67	33,388.24

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	14,082.02	14,215.50	14,348.98
Year 2 PV (M)	16,001.94	16,306.73	16,614.40
Year 3 PV (M)	17,864.03	18,376.84	18,899.37
Year 4 PV (M)	19,669.55	20,425.99	21,204.04
Year 5 PV (M)	21,419.75	22,454.34	23,528.51
PV of Terminal Value (M)	562,458.42	589,625.37	617,832.07
Equity Value (M)	651,495.72	681,404.77	712,427.37
Shares Outstanding (M)	1,880.75	1,880.75	1,880.75
Fair Value	$346.40	$362.30	$378.80
Upside / Downside	183.94%	196.97%	210.49%

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

Íslandsbanki hf. (ISB.IC)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener