DDM Analysis: 0JMU.L

Valuation Snapshot

Stable Growth	$28.13 - $48.71	$36.97
Multi-Stage	$45.20 - $49.60	$47.36
Blended Fair Value	$42.16
Current Price	$21.50
Upside	96.11%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-6.76%	12.67%	0.62	0.64	0.51	0.36	0.00	0.88	0.88	0.55	0.45	0.31
YoY Growth	-	-	-3.12%	25.49%	41.66%	0.00%	-100.00%	0.00%	60.02%	21.14%	45.79%	65.59%
Dividend Yield	-	-	3.34%	2.94%	2.01%	1.22%	0.00%	4.71%	3.50%	1.22%	1.98%	1.62%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	15.09
(-) Cash Dividends Paid (M)	7.94
(=) Cash Retained (M)	7.15

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3.02	1.89	1.13
Cash Retained (M)	7.15	7.15	7.15
(-) Cash Required (M)	-3.02	-1.89	-1.13
(=) Excess Retained (M)	4.13	5.26	6.01
(/) Shares Outstanding (M)	6.90	6.90	6.90
(=) Excess Retained per Share	0.60	0.76	0.87
LTM Dividend per Share	1.15	1.15	1.15
(+) Excess Retained per Share	0.60	0.76	0.87
(=) Adjusted Dividend	1.75	1.91	2.02
WACC / Discount Rate	7.01%	7.01%	7.01%
Growth Rate	0.75%	1.75%	2.75%
Fair Value	$28.13	$36.97	$48.71
Upside / Downside	30.82%	71.95%	126.58%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	15.09	15.35	15.62	15.89	16.17	16.45	16.95
Payout Ratio	52.64%	60.12%	67.59%	75.06%	82.53%	90.00%	92.50%
Projected Dividends (M)	7.94	9.23	10.56	11.93	13.35	14.81	15.68

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.01%	7.01%	7.01%
Growth Rate	0.75%	1.75%	2.75%
Year 1 PV (M)	8.54	8.62	8.71
Year 2 PV (M)	9.04	9.22	9.40
Year 3 PV (M)	9.45	9.73	10.02
Year 4 PV (M)	9.78	10.18	10.58
Year 5 PV (M)	10.04	10.55	11.08
PV of Terminal Value (M)	265.04	278.46	292.41
Equity Value (M)	311.90	326.77	342.21
Shares Outstanding (M)	6.90	6.90	6.90
Fair Value	$45.20	$47.36	$49.60
Upside / Downside	110.24%	120.27%	130.68%

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

technotrans SE (0JMU.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener