DDM Analysis: MALT.PA

Valuation Snapshot

Stable Growth	$2,587.61 - $4,979.11	$3,544.39
Multi-Stage	$3,668.80 - $4,032.67	$3,847.26
Blended Fair Value	$3,695.82
Current Price	$895.00
Upside	312.94%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	-6.44%	-3.95%	3.90	3.93	0.00	0.00	45.41	5.44	5.89	5.04	5.45	4.49
YoY Growth	-	-	-0.77%	0.00%	0.00%	-100.00%	734.99%	-7.63%	16.84%	-7.51%	21.48%	-23.12%
Dividend Yield	-	-	0.44%	0.65%	0.00%	0.00%	5.31%	0.92%	0.98%	0.96%	1.24%	1.81%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	81.59
(-) Cash Dividends Paid (M)	3.88
(=) Cash Retained (M)	77.71

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	16.32	10.20	6.12
Cash Retained (M)	77.71	77.71	77.71
(-) Cash Required (M)	-16.32	-10.20	-6.12
(=) Excess Retained (M)	61.39	67.51	71.59
(/) Shares Outstanding (M)	0.50	0.50	0.50
(=) Excess Retained per Share	123.75	136.09	144.31
LTM Dividend per Share	7.83	7.83	7.83
(+) Excess Retained per Share	123.75	136.09	144.31
(=) Adjusted Dividend	131.58	143.92	152.14
WACC / Discount Rate	6.72%	6.72%	6.72%
Growth Rate	1.56%	2.56%	3.56%
Fair Value	$2,587.61	$3,544.39	$4,979.11
Upside / Downside	189.12%	296.02%	456.33%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	81.59	83.68	85.82	88.02	90.27	92.58	95.36
Payout Ratio	4.76%	21.81%	38.86%	55.90%	72.95%	90.00%	92.50%
Projected Dividends (M)	3.88	18.25	33.35	49.21	65.86	83.33	88.21

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.72%	6.72%	6.72%
Growth Rate	1.56%	2.56%	3.56%
Year 1 PV (M)	16.93	17.10	17.27
Year 2 PV (M)	28.71	29.28	29.85
Year 3 PV (M)	39.31	40.48	41.68
Year 4 PV (M)	48.81	50.76	52.77
Year 5 PV (M)	57.30	60.18	63.17
PV of Terminal Value (M)	1,628.94	1,710.73	1,795.78
Equity Value (M)	1,820.01	1,908.54	2,000.52
Shares Outstanding (M)	0.50	0.50	0.50
Fair Value	$3,668.80	$3,847.26	$4,032.67
Upside / Downside	309.92%	329.86%	350.58%

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

Malteries Franco-Belges S.A. (MALT.PA)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener