DDM Analysis: NNND.F

Valuation Snapshot

Stable Growth	$1,028.11 - $4,444.85	$2,495.02
Multi-Stage	$516.32 - $565.05	$540.24
Blended Fair Value	$1,517.63
Current Price	$463.16
Upside	227.67%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	28.26%	32.27%	3.10	2.25	1.39	1.34	1.11	0.89	0.73	0.54	0.40	0.28
YoY Growth	-	-	37.54%	62.01%	3.59%	20.93%	24.34%	22.71%	34.13%	36.58%	40.11%	49.91%
Dividend Yield	-	-	0.66%	0.79%	0.42%	0.44%	0.21%	0.26%	0.23%	0.17%	0.21%	0.22%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	208,003.00
(-) Cash Dividends Paid (M)	43,303.00
(=) Cash Retained (M)	164,700.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	41,600.60	26,000.38	15,600.23
Cash Retained (M)	164,700.00	164,700.00	164,700.00
(-) Cash Required (M)	-41,600.60	-26,000.38	-15,600.23
(=) Excess Retained (M)	123,099.40	138,699.63	149,099.78
(/) Shares Outstanding (M)	9,306.64	9,306.64	9,306.64
(=) Excess Retained per Share	13.23	14.90	16.02
LTM Dividend per Share	4.65	4.65	4.65
(+) Excess Retained per Share	13.23	14.90	16.02
(=) Adjusted Dividend	17.88	19.56	20.67
WACC / Discount Rate	7.33%	7.33%	7.33%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$1,028.11	$2,495.02	$4,444.85
Upside / Downside	121.98%	438.70%	859.68%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	208,003.00	221,523.20	235,922.20	251,257.15	267,588.86	284,982.14	293,531.60
Payout Ratio	20.82%	34.65%	48.49%	62.33%	76.16%	90.00%	92.50%
Projected Dividends (M)	43,303.00	76,768.33	114,401.20	156,602.00	203,805.55	256,483.92	271,516.73

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.33%	7.33%	7.33%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	70,850.77	71,522.34	72,193.91
Year 2 PV (M)	97,444.10	99,300.13	101,173.68
Year 3 PV (M)	123,107.56	126,641.54	130,242.50
Year 4 PV (M)	147,865.18	153,551.66	159,400.59
Year 5 PV (M)	171,740.42	180,035.55	188,648.15
PV of Terminal Value (M)	4,194,153.11	4,396,732.27	4,607,064.61
Equity Value (M)	4,805,161.14	5,027,783.49	5,258,723.45
Shares Outstanding (M)	9,306.64	9,306.64	9,306.64
Fair Value	$516.32	$540.24	$565.05
Upside / Downside	11.48%	16.64%	22.00%

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

Analysis Mode

Ticker

Industry

Sector

Tencent Holdings Limited (NNND.F)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener