DDM Analysis: ZEEL.BO

Valuation Snapshot

Stable Growth	$31.38 - $42.94	$37.24
Multi-Stage	$48.43 - $53.25	$50.79
Blended Fair Value	$44.02
Current Price	$112.37
Upside	-60.83%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	-25.12%	-8.55%	1.00	0.00	3.00	2.50	0.30	4.25	4.33	2.50	2.71	4.22
YoY Growth	-	-	0.00%	-100.00%	20.03%	727.93%	-92.89%	-1.92%	73.45%	-7.98%	-35.65%	72.53%
Dividend Yield	-	-	0.68%	0.00%	1.69%	1.17%	0.14%	2.48%	1.21%	0.46%	0.55%	0.92%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,722.00
(-) Cash Dividends Paid (M)	961.00
(=) Cash Retained (M)	4,761.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,144.40	715.25	429.15
Cash Retained (M)	4,761.00	4,761.00	4,761.00
(-) Cash Required (M)	-1,144.40	-715.25	-429.15
(=) Excess Retained (M)	3,616.60	4,045.75	4,331.85
(/) Shares Outstanding (M)	960.52	960.52	960.52
(=) Excess Retained per Share	3.77	4.21	4.51
LTM Dividend per Share	1.00	1.00	1.00
(+) Excess Retained per Share	3.77	4.21	4.51
(=) Adjusted Dividend	4.77	5.21	5.51
WACC / Discount Rate	10.53%	10.53%	10.53%
Growth Rate	-4.04%	-3.04%	-2.04%
Fair Value	$31.38	$37.24	$42.94
Upside / Downside	-72.07%	-66.86%	-61.79%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,722.00	5,547.90	5,379.09	5,215.42	5,056.73	4,902.87	5,049.96
Payout Ratio	16.79%	31.44%	46.08%	60.72%	75.36%	90.00%	92.50%
Projected Dividends (M)	961.00	1,744.03	2,478.52	3,166.70	3,810.70	4,412.59	4,671.21

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	10.53%	10.53%	10.53%
Growth Rate	-4.04%	-3.04%	-2.04%
Year 1 PV (M)	1,561.61	1,577.89	1,594.16
Year 2 PV (M)	1,987.16	2,028.79	2,070.86
Year 3 PV (M)	2,273.35	2,345.17	2,418.48
Year 4 PV (M)	2,449.54	2,553.26	2,660.24
Year 5 PV (M)	2,539.76	2,674.89	2,815.70
PV of Terminal Value (M)	35,708.68	37,608.52	39,588.38
Equity Value (M)	46,520.11	48,788.52	51,147.82
Shares Outstanding (M)	960.52	960.52	960.52
Fair Value	$48.43	$50.79	$53.25
Upside / Downside	-56.90%	-54.80%	-52.61%

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

Zee Entertainment Enterprises Limited (ZEEL.BO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener