DDM Analysis: VKE.JO

Valuation Snapshot

Stable Growth	$182.97 - $1,012.97	$351.74
Multi-Stage	$112.01 - $122.59	$117.20
Blended Fair Value	$234.47
Current Price	$20.75
Upside	1,029.98%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	-4.46%	7.14%	1.27	1.04	0.94	1.15	0.39	1.59	1.30	1.01	0.90	0.80
YoY Growth	-	-	22.41%	9.86%	-18.33%	193.49%	-75.31%	22.99%	28.61%	12.52%	11.90%	25.75%
Dividend Yield	-	-	7.27%	6.95%	7.58%	8.21%	4.55%	22.51%	6.41%	4.60%	4.65%	4.71%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,987.00
(-) Cash Dividends Paid (M)	1,342.00
(=) Cash Retained (M)	4,645.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,197.40	748.38	449.03
Cash Retained (M)	4,645.00	4,645.00	4,645.00
(-) Cash Required (M)	-1,197.40	-748.38	-449.03
(=) Excess Retained (M)	3,447.60	3,896.63	4,195.98
(/) Shares Outstanding (M)	1,171.49	1,171.49	1,171.49
(=) Excess Retained per Share	2.94	3.33	3.58
LTM Dividend per Share	1.15	1.15	1.15
(+) Excess Retained per Share	2.94	3.33	3.58
(=) Adjusted Dividend	4.09	4.47	4.73
WACC / Discount Rate	7.49%	7.49%	7.49%
Growth Rate	5.14%	6.14%	7.14%
Fair Value	$182.97	$351.74	$1,012.97
Upside / Downside	781.77%	1,595.12%	4,781.79%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,987.00	6,354.66	6,744.91	7,159.12	7,598.76	8,065.40	8,307.37
Payout Ratio	22.42%	35.93%	49.45%	62.97%	76.48%	90.00%	92.50%
Projected Dividends (M)	1,342.00	2,283.37	3,335.30	4,507.82	5,811.76	7,258.86	7,684.31

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.49%	7.49%	7.49%
Growth Rate	5.14%	6.14%	7.14%
Year 1 PV (M)	2,104.24	2,124.25	2,144.27
Year 2 PV (M)	2,832.52	2,886.66	2,941.30
Year 3 PV (M)	3,527.96	3,629.58	3,733.14
Year 4 PV (M)	4,191.64	4,353.40	4,519.79
Year 5 PV (M)	4,824.63	5,058.47	5,301.29
PV of Terminal Value (M)	113,739.19	119,251.95	124,976.42
Equity Value (M)	131,220.18	137,304.31	143,616.22
Shares Outstanding (M)	1,171.49	1,171.49	1,171.49
Fair Value	$112.01	$117.20	$122.59
Upside / Downside	439.81%	464.84%	490.81%

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

Vukile Property Fund Limited (VKE.JO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener