DDM Analysis: KARE.AT

Valuation Snapshot

Stable Growth	$873.97 - $2,659.00	$1,391.31
Multi-Stage	$857.95 - $940.22	$898.32
Blended Fair Value	$1,144.82
Current Price	$312.00
Upside	266.93%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	5.48%	3.86%	12.40	11.80	11.00	9.40	9.40	9.49	9.19	9.20	8.51	9.29
YoY Growth	-	-	5.08%	7.29%	16.99%	-0.01%	-0.97%	3.31%	-0.06%	8.05%	-8.39%	9.41%
Dividend Yield	-	-	4.00%	3.47%	3.50%	3.33%	3.03%	3.89%	3.51%	3.22%	3.22%	3.71%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	95.12
(-) Cash Dividends Paid (M)	36.70
(=) Cash Retained (M)	58.42

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	19.02	11.89	7.13
Cash Retained (M)	58.42	58.42	58.42
(-) Cash Required (M)	-19.02	-11.89	-7.13
(=) Excess Retained (M)	39.40	46.53	51.29
(/) Shares Outstanding (M)	2.76	2.76	2.76
(=) Excess Retained per Share	14.27	16.86	18.58
LTM Dividend per Share	13.30	13.30	13.30
(+) Excess Retained per Share	14.27	16.86	18.58
(=) Adjusted Dividend	27.57	30.16	31.88
WACC / Discount Rate	6.75%	6.75%	6.75%
Growth Rate	3.48%	4.48%	5.48%
Fair Value	$873.97	$1,391.31	$2,659.00
Upside / Downside	180.12%	345.93%	752.24%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	95.12	99.39	103.85	108.50	113.37	118.45	122.01
Payout Ratio	38.58%	48.87%	59.15%	69.43%	79.72%	90.00%	92.50%
Projected Dividends (M)	36.70	48.57	61.43	75.34	90.37	106.61	112.86

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.75%	6.75%	6.75%
Growth Rate	3.48%	4.48%	5.48%
Year 1 PV (M)	45.06	45.50	45.93
Year 2 PV (M)	52.88	53.90	54.94
Year 3 PV (M)	60.17	61.93	63.73
Year 4 PV (M)	66.97	69.60	72.30
Year 5 PV (M)	73.30	76.91	80.66
PV of Terminal Value (M)	2,069.58	2,171.53	2,277.45
Equity Value (M)	2,367.96	2,479.36	2,595.01
Shares Outstanding (M)	2.76	2.76	2.76
Fair Value	$857.95	$898.32	$940.22
Upside / Downside	174.99%	187.92%	201.35%

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

Karelia Tobacco Company Inc. (KARE.AT)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener