DDM Analysis: DIFI.TA

Valuation Snapshot

Stable Growth	$3,473.28 - $6,982.66	$6,542.95
Multi-Stage	$1,829.02 - $2,005.95	$1,915.83
Blended Fair Value	$4,229.39
Current Price	$577.30
Upside	632.62%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	44.66%	0.00%	21.82	29.30	46.04	24.64	3.96	3.45	0.00	3.45	6.89	0.00
YoY Growth	-	-	-25.51%	-36.36%	86.83%	522.49%	14.90%	0.00%	-100.00%	-50.00%	0.00%	0.00%
Dividend Yield	-	-	4.03%	5.71%	10.10%	3.38%	0.72%	0.56%	0.00%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	103.28
(-) Cash Dividends Paid (M)	75.28
(=) Cash Retained (M)	28.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	20.66	12.91	7.75
Cash Retained (M)	28.00	28.00	28.00
(-) Cash Required (M)	-20.66	-12.91	-7.75
(=) Excess Retained (M)	7.34	15.09	20.25
(/) Shares Outstanding (M)	2.90	2.90	2.90
(=) Excess Retained per Share	2.53	5.20	6.98
LTM Dividend per Share	25.94	25.94	25.94
(+) Excess Retained per Share	2.53	5.20	6.98
(=) Adjusted Dividend	28.46	31.13	32.91
WACC / Discount Rate	4.93%	4.93%	4.93%
Growth Rate	4.08%	5.08%	6.08%
Fair Value	$3,473.28	$6,542.95	$6,982.66
Upside / Downside	501.64%	1,033.37%	1,109.54%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	103.28	108.52	114.03	119.82	125.91	132.30	136.27
Payout Ratio	72.89%	76.31%	79.73%	83.16%	86.58%	90.00%	92.50%
Projected Dividends (M)	75.28	82.81	90.92	99.64	109.01	119.07	126.05

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	4.93%	4.93%	4.93%
Growth Rate	4.08%	5.08%	6.08%
Year 1 PV (M)	78.17	78.92	79.67
Year 2 PV (M)	81.01	82.58	84.16
Year 3 PV (M)	83.80	86.24	88.73
Year 4 PV (M)	86.54	89.92	93.39
Year 5 PV (M)	89.23	93.60	98.14
PV of Terminal Value (M)	4,889.99	5,129.46	5,378.23
Equity Value (M)	5,308.74	5,560.72	5,822.31
Shares Outstanding (M)	2.90	2.90	2.90
Fair Value	$1,829.02	$1,915.83	$2,005.95
Upside / Downside	216.82%	231.86%	247.47%

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

Direct Finance of Direct Group (2006) Ltd (DIFI.TA)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener