DDM Analysis: CARERATING.BO

Valuation Snapshot

Stable Growth	$556.83 - $896.23	$709.97
Multi-Stage	$611.16 - $669.20	$639.64
Blended Fair Value	$674.81
Current Price	$1,788.20
Upside	-62.26%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	-11.88%	-14.87%	18.24	22.22	19.85	12.72	13.21	34.33	64.90	32.98	32.96	30.24
YoY Growth	-	-	-17.90%	11.92%	56.04%	-3.70%	-61.51%	-47.10%	96.78%	0.05%	8.99%	-66.87%
Dividend Yield	-	-	1.02%	2.04%	2.83%	3.03%	1.87%	8.18%	6.88%	2.63%	2.06%	3.04%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,528.62
(-) Cash Dividends Paid (M)	220.59
(=) Cash Retained (M)	1,308.03

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	305.72	191.08	114.65
Cash Retained (M)	1,308.03	1,308.03	1,308.03
(-) Cash Required (M)	-305.72	-191.08	-114.65
(=) Excess Retained (M)	1,002.30	1,116.95	1,193.38
(/) Shares Outstanding (M)	30.10	30.10	30.10
(=) Excess Retained per Share	33.30	37.11	39.65
LTM Dividend per Share	7.33	7.33	7.33
(+) Excess Retained per Share	33.30	37.11	39.65
(=) Adjusted Dividend	40.63	44.44	46.97
WACC / Discount Rate	9.91%	9.91%	9.91%
Growth Rate	2.44%	3.44%	4.44%
Fair Value	$556.83	$709.97	$896.23
Upside / Downside	-68.86%	-60.30%	-49.88%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,528.62	1,581.20	1,635.60	1,691.87	1,750.07	1,810.28	1,864.59
Payout Ratio	14.43%	29.54%	44.66%	59.77%	74.89%	90.00%	92.50%
Projected Dividends (M)	220.59	467.16	730.43	1,011.27	1,310.56	1,629.25	1,724.74

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.91%	9.91%	9.91%
Growth Rate	2.44%	3.44%	4.44%
Year 1 PV (M)	420.91	425.02	429.13
Year 2 PV (M)	592.97	604.60	616.35
Year 3 PV (M)	739.68	761.56	783.86
Year 4 PV (M)	863.70	897.93	933.16
Year 5 PV (M)	967.44	1,015.59	1,065.64
PV of Terminal Value (M)	14,811.92	15,549.13	16,315.40
Equity Value (M)	18,396.63	19,253.82	20,143.53
Shares Outstanding (M)	30.10	30.10	30.10
Fair Value	$611.16	$639.64	$669.20
Upside / Downside	-65.82%	-64.23%	-62.58%

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

CARE Ratings Limited (CARERATING.BO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener