DDM Analysis: MNIN.TA

Valuation Snapshot

Stable Growth	$17.30 - $32.24	$23.40
Multi-Stage	$19.11 - $20.89	$19.98
Blended Fair Value	$21.69
Current Price	$17.90
Upside	21.20%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-0.90%	4.46%	0.33	0.65	0.28	0.12	0.10	0.34	0.30	0.09	0.00	3.22
YoY Growth	-	-	-50.00%	136.36%	129.17%	20.00%	-70.59%	14.29%	240.00%	0.00%	-100.00%	1,423.81%
Dividend Yield	-	-	2.35%	7.67%	3.13%	0.83%	1.24%	5.95%	4.12%	0.82%	0.00%	62.43%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	45.46
(-) Cash Dividends Paid (M)	24.00
(=) Cash Retained (M)	21.46

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	9.09	5.68	3.41
Cash Retained (M)	21.46	21.46	21.46
(-) Cash Required (M)	-9.09	-5.68	-3.41
(=) Excess Retained (M)	12.37	15.78	18.05
(/) Shares Outstanding (M)	39.81	39.81	39.81
(=) Excess Retained per Share	0.31	0.40	0.45
LTM Dividend per Share	0.60	0.60	0.60
(+) Excess Retained per Share	0.31	0.40	0.45
(=) Adjusted Dividend	0.91	1.00	1.06
WACC / Discount Rate	8.44%	8.44%	8.44%
Growth Rate	3.00%	4.00%	5.00%
Fair Value	$17.30	$23.40	$32.24
Upside / Downside	-3.37%	30.75%	80.12%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	45.46	47.28	49.17	51.13	53.18	55.31	56.97
Payout Ratio	52.80%	60.24%	67.68%	75.12%	82.56%	90.00%	92.50%
Projected Dividends (M)	24.00	28.48	33.28	38.41	43.91	49.78	52.69

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.44%	8.44%	8.44%
Growth Rate	3.00%	4.00%	5.00%
Year 1 PV (M)	26.01	26.26	26.51
Year 2 PV (M)	27.76	28.30	28.84
Year 3 PV (M)	29.26	30.12	31.00
Year 4 PV (M)	30.55	31.75	32.99
Year 5 PV (M)	31.63	33.20	34.82
PV of Terminal Value (M)	615.46	645.92	677.57
Equity Value (M)	760.66	795.54	831.74
Shares Outstanding (M)	39.81	39.81	39.81
Fair Value	$19.11	$19.98	$20.89
Upside / Downside	6.75%	11.64%	16.72%

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

Mendelson Infrastructures & Industries Ltd. (MNIN.TA)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener