DDM Analysis: KARE.AT

Valuation Snapshot

Stable Growth	$874.52 - $2,663.30	$1,392.57
Multi-Stage	$858.44 - $940.75	$898.83
Blended Fair Value	$1,145.70
Current Price	$312.00
Upside	267.21%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	5.48%	3.86%	12.40	11.80	11.00	9.40	9.40	9.49	9.19	9.20	8.51	9.29
YoY Growth	-	-	5.08%	7.29%	16.99%	-0.01%	-0.97%	3.31%	-0.06%	8.05%	-8.39%	9.41%
Dividend Yield	-	-	4.00%	3.47%	3.50%	3.33%	3.03%	3.89%	3.51%	3.22%	3.22%	3.71%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	95.12
(-) Cash Dividends Paid (M)	36.70
(=) Cash Retained (M)	58.42

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	19.02	11.89	7.13
Cash Retained (M)	58.42	58.42	58.42
(-) Cash Required (M)	-19.02	-11.89	-7.13
(=) Excess Retained (M)	39.40	46.53	51.29
(/) Shares Outstanding (M)	2.76	2.76	2.76
(=) Excess Retained per Share	14.27	16.86	18.58
LTM Dividend per Share	13.30	13.30	13.30
(+) Excess Retained per Share	14.27	16.86	18.58
(=) Adjusted Dividend	27.57	30.16	31.88
WACC / Discount Rate	6.75%	6.75%	6.75%
Growth Rate	3.48%	4.48%	5.48%
Fair Value	$874.52	$1,392.57	$2,663.30
Upside / Downside	180.29%	346.34%	753.62%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	95.12	99.39	103.85	108.50	113.37	118.45	122.01
Payout Ratio	38.58%	48.87%	59.15%	69.43%	79.72%	90.00%	92.50%
Projected Dividends (M)	36.70	48.57	61.43	75.34	90.37	106.61	112.86

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.75%	6.75%	6.75%
Growth Rate	3.48%	4.48%	5.48%
Year 1 PV (M)	45.06	45.50	45.93
Year 2 PV (M)	52.88	53.91	54.94
Year 3 PV (M)	60.17	61.94	63.73
Year 4 PV (M)	66.97	69.60	72.30
Year 5 PV (M)	73.30	76.91	80.67
PV of Terminal Value (M)	2,070.90	2,172.92	2,278.91
Equity Value (M)	2,369.30	2,480.77	2,596.49
Shares Outstanding (M)	2.76	2.76	2.76
Fair Value	$858.44	$898.83	$940.75
Upside / Downside	175.14%	188.09%	201.52%

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

Ticker

Industry

Sector

Karelia Tobacco Company Inc. (KARE.AT)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener