DDM Analysis: MALT.PA

Valuation Snapshot

Stable Growth	$2,587.61 - $4,979.11	$3,544.39
Multi-Stage	$3,668.80 - $4,032.67	$3,847.26
Blended Fair Value	$3,695.82
Current Price	$895.00
Upside	312.94%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	-6.44%	-3.95%	3.90	3.93	0.00	0.00	45.41	5.44	5.89	5.04	5.45	4.49
YoY Growth	-	-	-0.77%	0.00%	0.00%	-100.00%	734.99%	-7.63%	16.84%	-7.51%	21.48%	-23.12%
Dividend Yield	-	-	0.44%	0.65%	0.00%	0.00%	5.31%	0.92%	0.98%	0.96%	1.24%	1.81%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	81.59
(-) Cash Dividends Paid (M)	3.88
(=) Cash Retained (M)	77.71

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	16.32	10.20	6.12
Cash Retained (M)	77.71	77.71	77.71
(-) Cash Required (M)	-16.32	-10.20	-6.12
(=) Excess Retained (M)	61.39	67.51	71.59
(/) Shares Outstanding (M)	0.50	0.50	0.50
(=) Excess Retained per Share	123.75	136.09	144.31
LTM Dividend per Share	7.83	7.83	7.83
(+) Excess Retained per Share	123.75	136.09	144.31
(=) Adjusted Dividend	131.58	143.92	152.14
WACC / Discount Rate	6.72%	6.72%	6.72%
Growth Rate	1.56%	2.56%	3.56%
Fair Value	$2,587.61	$3,544.39	$4,979.11
Upside / Downside	189.12%	296.02%	456.33%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	81.59	83.68	85.82	88.02	90.27	92.58	95.36
Payout Ratio	4.76%	21.81%	38.86%	55.90%	72.95%	90.00%	92.50%
Projected Dividends (M)	3.88	18.25	33.35	49.21	65.86	83.33	88.21

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.72%	6.72%	6.72%
Growth Rate	1.56%	2.56%	3.56%
Year 1 PV (M)	16.93	17.10	17.27
Year 2 PV (M)	28.71	29.28	29.85
Year 3 PV (M)	39.31	40.48	41.68
Year 4 PV (M)	48.81	50.76	52.77
Year 5 PV (M)	57.30	60.18	63.17
PV of Terminal Value (M)	1,628.94	1,710.73	1,795.78
Equity Value (M)	1,820.01	1,908.54	2,000.52
Shares Outstanding (M)	0.50	0.50	0.50
Fair Value	$3,668.80	$3,847.26	$4,032.67
Upside / Downside	309.92%	329.86%	350.58%

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

Malteries Franco-Belges S.A. (MALT.PA)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener