DDM Analysis: NKNC.ME

Valuation Snapshot

Stable Growth	$1,888.86 - $4,393.42	$4,117.28
Multi-Stage	$636.69 - $697.63	$666.60
Blended Fair Value	$2,391.94
Current Price	$85.35
Upside	2,702.51%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2020	2019	2018	2017	2016	2015	2014	2013
DPS	0.00%	0.00%	0.00	9.05	19.95	0.01	0.06	4.36	1.52	1.00	2.80	0.79
YoY Growth	-	-	-100.00%	-54.65%	145,984.00%	-77.88%	-98.58%	186.88%	52.02%	-64.29%	253.20%	158.65%
Dividend Yield	-	-	0.00%	8.86%	21.82%	0.01%	0.09%	8.42%	2.00%	2.24%	13.40%	2.98%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	40,432.53
(-) Cash Dividends Paid (M)	2,727.00
(=) Cash Retained (M)	37,705.53

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	8,086.51	5,054.07	3,032.44
Cash Retained (M)	37,705.53	37,705.53	37,705.53
(-) Cash Required (M)	-8,086.51	-5,054.07	-3,032.44
(=) Excess Retained (M)	29,619.03	32,651.47	34,673.09
(/) Shares Outstanding (M)	1,830.24	1,830.24	1,830.24
(=) Excess Retained per Share	16.18	17.84	18.94
LTM Dividend per Share	1.49	1.49	1.49
(+) Excess Retained per Share	16.18	17.84	18.94
(=) Adjusted Dividend	17.67	19.33	20.43
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$1,888.86	$4,117.28	$4,393.42
Upside / Downside	2,113.07%	4,724.00%	5,047.54%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	40,432.53	43,060.65	45,859.59	48,840.46	52,015.09	55,396.07	57,057.96
Payout Ratio	6.74%	23.40%	40.05%	56.70%	73.35%	90.00%	92.50%
Projected Dividends (M)	2,727.00	10,074.32	18,365.27	27,691.48	38,152.50	49,856.47	52,778.61

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	9,371.77	9,460.60	9,549.43
Year 2 PV (M)	15,893.11	16,195.83	16,501.41
Year 3 PV (M)	22,292.75	22,932.69	23,584.77
Year 4 PV (M)	28,572.37	29,671.18	30,801.39
Year 5 PV (M)	34,733.66	36,411.30	38,153.16
PV of Terminal Value (M)	1,054,437.87	1,105,367.61	1,158,246.55
Equity Value (M)	1,165,301.52	1,220,039.22	1,276,836.71
Shares Outstanding (M)	1,830.24	1,830.24	1,830.24
Fair Value	$636.69	$666.60	$697.63
Upside / Downside	645.98%	681.02%	717.38%

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

PJSC Nizhnekamskneftekhim (NKNC.ME)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener