DDM Analysis: EPAC

Valuation Snapshot

Stable Growth	$10.43 - $14.65	$12.53
Multi-Stage	$18.28 - $20.16	$19.20
Blended Fair Value	$15.86
Current Price	$42.34
Upside	-62.53%
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	-2.18%	-1.80%	0.04	0.04	0.04	0.04	0.04	0.04	0.04	0.04	0.04	0.04
YoY Growth	-	-	-0.51%	-4.22%	-5.60%	0.63%	-1.03%	-0.82%	2.05%	1.36%	-0.76%	-8.55%
Dividend Yield	-	-	0.09%	0.08%	0.15%	0.18%	0.21%	0.20%	0.18%	0.17%	0.16%	0.17%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	92.75
(-) Cash Dividends Paid (M)	2.17
(=) Cash Retained (M)	90.58

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	18.55	11.59	6.96
Cash Retained (M)	90.58	90.58	90.58
(-) Cash Required (M)	-18.55	-11.59	-6.96
(=) Excess Retained (M)	72.03	78.99	83.63
(/) Shares Outstanding (M)	54.49	54.49	54.49
(=) Excess Retained per Share	1.32	1.45	1.53
LTM Dividend per Share	0.04	0.04	0.04
(+) Excess Retained per Share	1.32	1.45	1.53
(=) Adjusted Dividend	1.36	1.49	1.57
WACC / Discount Rate	8.76%	8.76%	8.76%
Growth Rate	-3.80%	-2.80%	-1.80%
Fair Value	$10.43	$12.53	$14.65
Upside / Downside	-75.36%	-70.41%	-65.40%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	92.75	90.15	87.63	85.18	82.80	80.48	82.90
Payout Ratio	2.34%	19.87%	37.40%	54.93%	72.47%	90.00%	92.50%
Projected Dividends (M)	2.17	17.91	32.78	46.79	60.00	72.43	76.68

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.76%	8.76%	8.76%
Growth Rate	-3.80%	-2.80%	-1.80%
Year 1 PV (M)	16.30	16.47	16.64
Year 2 PV (M)	27.14	27.71	28.28
Year 3 PV (M)	35.26	36.37	37.51
Year 4 PV (M)	41.15	42.88	44.68
Year 5 PV (M)	45.20	47.60	50.10
PV of Terminal Value (M)	830.93	875.03	920.98
Equity Value (M)	995.99	1,046.07	1,098.18
Shares Outstanding (M)	54.49	54.49	54.49
Fair Value	$18.28	$19.20	$20.16
Upside / Downside	-56.83%	-54.66%	-52.40%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 57 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
600559.SS	Hebei Hengshui Laobaigan Liquor Co., Ltd.	2.78%	$0.45	64.37%
600905.SS	China Three Gorges Renewables (Group) Co.,Ltd.	2.78%	$0.11	61.03%
9301.T	Mitsubishi Logistics Corporation	2.78%	$33.29	24.28%
PMJS.JK	PT Putra Mandiri Jembar Tbk	2.78%	$3.20	46.17%
001500.KS	Hyundai Motor Securities Co., Ltd.	2.77%	$219.20	27.59%
002673.SZ	Western Securities Co., Ltd.	2.77%	$0.22	50.84%
016580.KS	Whan In Pharm Co.,Ltd.	2.77%	$300.29	27.91%
3407.T	Asahi Kasei Corporation	2.77%	$38.41	37.00%
603529.SS	AIMA Technology Group Co. Ltd.	2.77%	$0.82	33.96%
6712.TWO	Ever Supreme Bio Technology Co., Ltd	2.77%	$4.65	78.29%
ALGLD.PA	Gold By Gold S.A.	2.77%	$0.09	53.50%
FRAGUAB.MX	Corporativo Fragua, S.A.B. de C.V.	2.77%	$15.08	30.80%
GSY.TO	goeasy Ltd.	2.77%	$3.65	26.22%
PLAZ-B.ST	Platzer Fastigheter Holding AB (publ)	2.77%	$2.05	34.89%
002422.SZ	Sichuan Kelun Pharmaceutical Co., Ltd.	2.76%	$0.81	77.67%
002608.SZ	Jiangsu Guoxin Corp. Ltd.	2.76%	$0.20	21.73%
0ABJ.L	Alleima AB (publ)	2.76%	$2.29	58.73%
0QML.L	BVZ Holding AG	2.76%	$34.00	14.12%
0RH9.L	Nordic Waterproofing Holding AB (publ)	2.76%	$5.03	70.88%
300428.SZ	Lizhong Sitong Light Alloys Group Co., Ltd.	2.76%	$0.64	52.10%
5076.T	INFRONEER Holdings Inc.	2.76%	$58.99	34.86%
603866.SS	Toly Bread Co.,Ltd.	2.76%	$0.15	60.39%
000030.SZ	FAWER Automotive Parts Limited Company	2.75%	$0.16	40.40%
002216.SZ	Sanquan Food Co., Ltd.	2.75%	$0.31	50.18%
002658.SZ	Beijing SDL Technology Co.,Ltd.	2.75%	$0.25	75.22%
017900.KS	AUK Corp.	2.75%	$49.63	64.11%
035150.KS	BAIKSAN Co,. Ltd	2.75%	$355.83	16.51%
4031.SR	Saudi Ground Services Company	2.75%	$1.00	47.84%
5880.TW	Taiwan Cooperative Financial Holding Co., Ltd.	2.75%	$0.67	54.40%
601006.SS	Daqin Railway Co., Ltd.	2.75%	$0.14	42.92%
6098.HK	Country Garden Services Holdings Company Limited	2.75%	$0.17	74.92%
688408.SS	Arctech Solar Holding Co., Ltd.	2.75%	$1.16	77.11%
7981.T	Takara Standard Co.,Ltd.	2.75%	$80.21	37.23%
BMA.BA	Banco Macro S.A.	2.75%	$382.29	58.85%
BN4.SI	Keppel Corporation Limited	2.75%	$0.29	75.31%
XRF.AX	XRF Scientific Limited	2.75%	$0.06	42.12%
002034.SZ	Wangneng Environment Co., Ltd.	2.74%	$0.44	34.20%
002170.KS	Samyang Tongsang Co., Ltd	2.74%	$1,511.77	30.07%
002936.SZ	Bank of Zhengzhou Co., Ltd.	2.74%	$0.05	25.12%
F17.SI	GuocoLand Limited	2.74%	$0.06	48.52%
IZS.WA	Izostal S.A.	2.74%	$0.09	21.81%
MAJOR-R.BK	Major Cineplex Group Public Company Limited	2.74%	$0.19	28.63%
4704.T	Trend Micro Incorporated	2.73%	$177.43	67.34%
600826.SS	Dlg Exhibitions & Events Corporation Limited	2.73%	$0.29	72.85%
600976.SS	Jianmin Pharmaceutical Group Co.,Ltd.	2.73%	$0.92	43.09%
601728.SS	China Telecom Corporation Limited	2.73%	$0.17	43.22%
7036.T	eMnet Japan.co.ltd.	2.73%	$31.76	95.99%
BYMA.BA	Bolsas y Mercados Argentinos S.A.	2.73%	$8.24	40.37%
CRIV3.SA	Financeira Alfa S.A. - Crédito, Financiamento e Investimentos	2.73%	$0.19	98.46%
PND.F	Mowi ASA	2.73%	$0.57	73.97%

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Enerpac Tool Group Corp. (EPAC)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener