DDM Analysis: CLB

Valuation Snapshot

Stable Growth	$2.61 - $3.45	$3.05
Multi-Stage	$5.93 - $6.58	$6.25
Blended Fair Value	$4.65
Current Price	$12.36
Upside	-62.38%
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	-54.63%	-32.03%	0.04	0.04	0.04	0.04	0.26	2.06	2.06	2.05	2.01	1.99
YoY Growth	-	-	0.43%	0.81%	1.04%	-85.26%	-87.24%	0.33%	0.11%	2.10%	0.97%	5.78%
Dividend Yield	-	-	0.26%	0.23%	0.18%	0.12%	0.91%	19.96%	2.98%	1.90%	1.74%	1.77%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	32.12
(-) Cash Dividends Paid (M)	1.91
(=) Cash Retained (M)	30.22

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	6.42	4.02	2.41
Cash Retained (M)	30.22	30.22	30.22
(-) Cash Required (M)	-6.42	-4.02	-2.41
(=) Excess Retained (M)	23.79	26.20	27.81
(/) Shares Outstanding (M)	47.28	47.28	47.28
(=) Excess Retained per Share	0.50	0.55	0.59
LTM Dividend per Share	0.04	0.04	0.04
(+) Excess Retained per Share	0.50	0.55	0.59
(=) Adjusted Dividend	0.54	0.59	0.63
WACC / Discount Rate	8.09%	8.09%	8.09%
Growth Rate	-10.55%	-9.55%	-8.55%
Fair Value	$2.61	$3.05	$3.45
Upside / Downside	-78.90%	-75.34%	-72.06%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	32.12	29.06	26.28	23.77	21.50	19.45	20.03
Payout Ratio	5.94%	22.75%	39.56%	56.38%	73.19%	90.00%	92.50%
Projected Dividends (M)	1.91	6.61	10.40	13.40	15.74	17.50	18.53

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.09%	8.09%	8.09%
Growth Rate	-10.55%	-9.55%	-8.55%
Year 1 PV (M)	6.05	6.12	6.18
Year 2 PV (M)	8.70	8.90	9.10
Year 3 PV (M)	10.26	10.61	10.97
Year 4 PV (M)	11.03	11.53	12.04
Year 5 PV (M)	11.22	11.86	12.53
PV of Terminal Value (M)	233.23	246.56	260.49
Equity Value (M)	280.48	295.57	311.31
Shares Outstanding (M)	47.28	47.28	47.28
Fair Value	$5.93	$6.25	$6.58
Upside / Downside	-52.01%	-49.43%	-46.73%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 29 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
BTBT	Bit Digital, Inc.	0.25%	$0.01	1.17%
PVH	PVH Corp.	0.25%	$0.17	2.41%
AEL	American Equity Investment Life Holding Company	0.24%	$0.14	2.19%
CRS	Carpenter Technology Corporation	0.24%	$0.80	9.74%
L	Loews Corporation	0.24%	$0.25	3.58%
PRIM	Primoris Services Corporation	0.23%	$0.30	5.83%
TER	Teradyne, Inc.	0.23%	$0.48	17.39%
FOCS	Focus Financial Partners Inc.	0.22%	$0.12	19.23%
QCRH	QCR Holdings, Inc.	0.22%	$0.18	2.50%
RMAX	RE/MAX Holdings, Inc.	0.22%	$0.02	2.70%
VSEC	VSE Corporation	0.22%	$0.40	30.98%
0J5I.L	Hilton Worldwide Holdings Inc.	0.21%	$0.60	8.71%
PRVAX	Virginia Tax Free Bond Fund	0.21%	$0.02	89.04%
ACA	Arcosa, Inc.	0.19%	$0.20	6.66%
HWM	Howmet Aerospace Inc.	0.19%	$0.40	11.24%
USLM	United States Lime & Minerals, Inc.	0.19%	$0.23	5.04%
AEIS	Advanced Energy Industries, Inc.	0.18%	$0.40	10.65%
BELFA	Bel Fuse Inc.	0.18%	$0.28	5.31%
TILE	Interface, Inc.	0.18%	$0.05	2.63%
0K05.L	Medifast, Inc.	0.17%	$0.02	78.63%
AYI	Acuity Brands, Inc.	0.17%	$0.65	5.19%
BDC	Belden Inc.	0.17%	$0.20	3.53%
FIX	Comfort Systems USA, Inc.	0.17%	$1.70	7.18%
KNSL	Kinsale Capital Group, Inc.	0.17%	$0.66	3.24%
STCN	Steel Connect, Inc.	0.17%	$0.02	1.98%
VVI	Viad Corp	0.17%	$0.07	0.54%
ALNT	Allient Inc.	0.16%	$0.09	7.91%
CLSK	CleanSpark, Inc.	0.16%	$0.02	1.41%
EME	EMCOR Group, Inc.	0.16%	$1.01	4.01%
ESE	ESCO Technologies Inc.	0.16%	$0.32	2.76%
CW	Curtiss-Wright Corporation	0.15%	$0.87	7.08%
MU	Micron Technology, Inc.	0.15%	$0.46	6.11%
SPCMU	Sound Point Acquisition Corp I, Ltd	0.15%	$0.02	1.33%
ENSG	The Ensign Group, Inc.	0.14%	$0.24	4.34%
JBL	Jabil Inc.	0.14%	$0.33	5.48%
PFIE	Profire Energy, Inc.	0.14%	$0.00	1.99%
0R0A.L	Hecla Mining Company	0.13%	$0.02	5.24%
GNW	Genworth Financial, Inc.	0.13%	$0.01	2.27%
ONIT	Onity Group Inc.	0.13%	$0.06	1.46%
0A7O.L	MicroStrategy Incorporated	0.12%	$0.19	0.73%
0KGS.L	Pegasystems Inc.	0.12%	$0.07	4.63%
PRTAX	T. Rowe Price Tax-Free Income Fd	0.12%	$0.01	89.04%
WDC	Western Digital Corporation	0.12%	$0.22	3.25%
GEV	GE Vernova Inc.	0.11%	$0.75	12.15%
MPLF.L	Marble Point Loan Financing Limited	0.11%	$0.07	92.98%
EPAC	Enerpac Tool Group Corp.	0.10%	$0.04	2.34%
GRBK	Green Brick Partners, Inc.	0.10%	$0.07	0.85%
IR	Ingersoll Rand Inc.	0.10%	$0.08	5.89%
RAL	Ralliant Corp.	0.10%	$0.05	2.75%
TXT	Textron Inc.	0.10%	$0.08	1.79%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Core Laboratories N.V. (CLB)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener