DDM Analysis: ANTO.L

Valuation Snapshot

Stable Growth	$17.09 - $27.34	$21.74
Multi-Stage	$25.08 - $27.51	$26.27
Blended Fair Value	$24.01
Current Price	$24.85
Upside	-3.40%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-7.56%	-10.52%	0.32	0.62	1.28	0.72	0.13	0.48	0.47	0.26	0.03	0.13
YoY Growth	-	-	-48.24%	-51.45%	77.67%	441.77%	-72.10%	0.73%	85.06%	724.51%	-75.94%	-86.81%
Dividend Yield	-	-	1.62%	2.96%	6.86%	3.98%	0.68%	3.93%	4.75%	1.89%	0.37%	1.87%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,594.90
(-) Cash Dividends Paid (M)	548.70
(=) Cash Retained (M)	1,046.20

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	318.98	199.36	119.62
Cash Retained (M)	1,046.20	1,046.20	1,046.20
(-) Cash Required (M)	-318.98	-199.36	-119.62
(=) Excess Retained (M)	727.22	846.84	926.58
(/) Shares Outstanding (M)	985.86	985.86	985.86
(=) Excess Retained per Share	0.74	0.86	0.94
LTM Dividend per Share	0.56	0.56	0.56
(+) Excess Retained per Share	0.74	0.86	0.94
(=) Adjusted Dividend	1.29	1.42	1.50
WACC / Discount Rate	8.15%	8.15%	8.15%
Growth Rate	0.54%	1.54%	2.54%
Fair Value	$17.09	$21.74	$27.34
Upside / Downside	-31.22%	-12.53%	10.02%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,594.90	1,619.48	1,644.44	1,669.79	1,695.53	1,721.66	1,773.31
Payout Ratio	34.40%	45.52%	56.64%	67.76%	78.88%	90.00%	92.50%
Projected Dividends (M)	548.70	737.23	931.45	1,131.47	1,337.44	1,549.49	1,640.31

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.15%	8.15%	8.15%
Growth Rate	0.54%	1.54%	2.54%
Year 1 PV (M)	674.94	681.65	688.36
Year 2 PV (M)	780.69	796.29	812.05
Year 3 PV (M)	868.20	894.37	921.05
Year 4 PV (M)	939.53	977.47	1,016.55
Year 5 PV (M)	996.52	1,047.07	1,099.66
PV of Terminal Value (M)	20,467.96	21,506.30	22,586.35
Equity Value (M)	24,727.83	25,903.15	27,124.03
Shares Outstanding (M)	985.86	985.86	985.86
Fair Value	$25.08	$26.27	$27.51
Upside / Downside	0.94%	5.73%	10.72%

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

Antofagasta plc (ANTO.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener