DDM Analysis: RSTIP.ME

Valuation Snapshot

Stable Growth	$15.94 - $86.00	$31.27
Multi-Stage	$12.55 - $13.77	$13.15
Blended Fair Value	$22.21
Current Price	$1.28
Upside	1,635.30%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
DPS	54.52%	40.06%	0.09	0.02	0.01	0.05	0.05	0.01	0.01	0.02	0.01	0.01
YoY Growth	-	-	258.86%	104.76%	-74.74%	-6.16%	405.66%	0.59%	-41.77%	135.03%	-11.62%	171.10%
Dividend Yield	-	-	5.90%	2.10%	1.25%	6.32%	5.44%	1.76%	1.98%	3.27%	0.38%	0.37%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	88,104.00
(-) Cash Dividends Paid (M)	4,976.00
(=) Cash Retained (M)	83,128.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	17,620.80	11,013.00	6,607.80
Cash Retained (M)	83,128.00	83,128.00	83,128.00
(-) Cash Required (M)	-17,620.80	-11,013.00	-6,607.80
(=) Excess Retained (M)	65,507.20	72,115.00	76,520.20
(/) Shares Outstanding (M)	200,900.00	200,900.00	200,900.00
(=) Excess Retained per Share	0.33	0.36	0.38
LTM Dividend per Share	0.02	0.02	0.02
(+) Excess Retained per Share	0.33	0.36	0.38
(=) Adjusted Dividend	0.35	0.38	0.41
WACC / Discount Rate	6.28%	6.28%	6.28%
Growth Rate	4.00%	5.00%	6.00%
Fair Value	$15.94	$31.27	$86.00
Upside / Downside	1,145.60%	2,343.05%	6,618.36%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	88,104.00	92,504.96	97,125.75	101,977.36	107,071.32	112,419.73	115,792.32
Payout Ratio	5.65%	22.52%	39.39%	56.26%	73.13%	90.00%	92.50%
Projected Dividends (M)	4,976.00	20,830.54	38,256.59	57,371.59	78,300.80	101,177.75	107,107.89

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.28%	6.28%	6.28%
Growth Rate	4.00%	5.00%	6.00%
Year 1 PV (M)	19,412.35	19,599.02	19,785.69
Year 2 PV (M)	33,224.74	33,866.78	34,514.96
Year 3 PV (M)	46,433.34	47,785.74	49,164.16
Year 4 PV (M)	59,057.74	61,362.27	63,733.60
Year 5 PV (M)	71,116.98	74,602.62	78,223.61
PV of Terminal Value (M)	2,292,775.94	2,405,151.14	2,521,890.02
Equity Value (M)	2,522,021.09	2,642,367.57	2,767,312.03
Shares Outstanding (M)	200,900.00	200,900.00	200,900.00
Fair Value	$12.55	$13.15	$13.77
Upside / Downside	880.75%	927.55%	976.14%

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

Rosseti, Public Joint Stock Company (RSTIP.ME)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener