DDM Analysis: LSNG.ME

Valuation Snapshot

Stable Growth	$361.25 - $667.09	$625.16
Multi-Stage	$103.12 - $113.00	$107.97
Blended Fair Value	$366.56
Current Price	$13.34
Upside	2,647.86%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
DPS	20.12%	34.67%	0.71	0.58	0.43	0.24	0.16	0.28	0.22	0.06	0.00	0.01
YoY Growth	-	-	22.42%	35.57%	77.82%	53.24%	-44.70%	27.96%	267.68%	0.00%	-100.00%	-65.58%
Dividend Yield	-	-	3.75%	4.88%	5.76%	3.99%	2.72%	4.79%	3.90%	1.20%	0.00%	0.55%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	28,710.20
(-) Cash Dividends Paid (M)	2,254.42
(=) Cash Retained (M)	26,455.78

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	5,742.04	3,588.78	2,153.27
Cash Retained (M)	26,455.78	26,455.78	26,455.78
(-) Cash Required (M)	-5,742.04	-3,588.78	-2,153.27
(=) Excess Retained (M)	20,713.74	22,867.01	24,302.52
(/) Shares Outstanding (M)	8,559.22	8,559.22	8,559.22
(=) Excess Retained per Share	2.42	2.67	2.84
LTM Dividend per Share	0.26	0.26	0.26
(+) Excess Retained per Share	2.42	2.67	2.84
(=) Adjusted Dividend	2.68	2.94	3.10
WACC / Discount Rate	6.28%	6.28%	6.28%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$361.25	$625.16	$667.09
Upside / Downside	2,608.03%	4,586.34%	4,900.65%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	28,710.20	30,576.37	32,563.83	34,680.48	36,934.71	39,335.47	40,515.53
Payout Ratio	7.85%	24.28%	40.71%	57.14%	73.57%	90.00%	92.50%
Projected Dividends (M)	2,254.42	7,424.51	13,257.19	19,816.75	27,173.04	35,401.92	37,476.87

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.28%	6.28%	6.28%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	6,919.97	6,985.56	7,051.16
Year 2 PV (M)	11,516.60	11,735.96	11,957.38
Year 3 PV (M)	16,045.06	16,505.66	16,974.98
Year 4 PV (M)	20,506.12	21,294.72	22,105.86
Year 5 PV (M)	24,900.51	26,103.22	27,351.95
PV of Terminal Value (M)	802,758.20	841,531.72	881,789.19
Equity Value (M)	882,646.46	924,156.84	967,230.53
Shares Outstanding (M)	8,559.22	8,559.22	8,559.22
Fair Value	$103.12	$107.97	$113.00
Upside / Downside	673.03%	709.39%	747.11%

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

Public Joint stock company Rosseti Lenenergo (LSNG.ME)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener