DDM Analysis: FFB.JO

Valuation Snapshot

Stable Growth	$30.49 - $45.02	$37.45
Multi-Stage	$54.23 - $59.69	$56.90
Blended Fair Value	$47.18
Current Price	$20.06
Upside	135.18%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	0.00%	0.00%	0.00	0.41	0.00	0.57	0.18	1.03	2.26	2.35	2.01	1.18
YoY Growth	-	-	-100.00%	17,419.86%	-99.59%	212.58%	-82.25%	-54.72%	-3.47%	16.78%	70.05%	0.00%
Dividend Yield	-	-	0.00%	2.47%	0.02%	5.33%	1.34%	8.23%	10.58%	15.23%	11.70%	7.48%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,979.93
(-) Cash Dividends Paid (M)	838.86
(=) Cash Retained (M)	5,141.06

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,195.99	747.49	448.49
Cash Retained (M)	5,141.06	5,141.06	5,141.06
(-) Cash Required (M)	-1,195.99	-747.49	-448.49
(=) Excess Retained (M)	3,945.08	4,393.57	4,692.57
(/) Shares Outstanding (M)	1,546.17	1,546.17	1,546.17
(=) Excess Retained per Share	2.55	2.84	3.03
LTM Dividend per Share	0.54	0.54	0.54
(+) Excess Retained per Share	2.55	2.84	3.03
(=) Adjusted Dividend	3.09	3.38	3.58
WACC / Discount Rate	7.95%	7.95%	7.95%
Growth Rate	-2.00%	-1.00%	0.00%
Fair Value	$30.49	$37.45	$45.02
Upside / Downside	51.98%	86.69%	124.44%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,979.93	5,920.13	5,860.93	5,802.32	5,744.29	5,686.85	5,857.46
Payout Ratio	14.03%	29.22%	44.42%	59.61%	74.81%	90.00%	92.50%
Projected Dividends (M)	838.86	1,730.00	2,603.24	3,458.83	4,297.05	5,118.17	5,418.15

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.95%	7.95%	7.95%
Growth Rate	-2.00%	-1.00%	0.00%
Year 1 PV (M)	1,586.47	1,602.66	1,618.84
Year 2 PV (M)	2,189.18	2,234.09	2,279.45
Year 3 PV (M)	2,667.36	2,749.85	2,834.03
Year 4 PV (M)	3,038.84	3,164.78	3,294.60
Year 5 PV (M)	3,319.22	3,492.05	3,672.02
PV of Terminal Value (M)	71,042.01	74,741.34	78,593.18
Equity Value (M)	83,843.08	87,984.77	92,292.13
Shares Outstanding (M)	1,546.17	1,546.17	1,546.17
Fair Value	$54.23	$56.90	$59.69
Upside / Downside	170.32%	183.67%	197.56%

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

Fortress REIT Limited (FFB.JO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener