DDM Analysis: OVBC

Valuation Snapshot

Stable Growth	$33.74 - $61.66	$45.31
Multi-Stage	$56.56 - $62.16	$59.31
Blended Fair Value	$52.31
Current Price	$36.98
Upside	41.45%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	0.87%	1.96%	0.89	1.03	1.00	0.85	0.85	0.85	0.84	0.83	0.76	0.78
YoY Growth	-	-	-14.25%	3.20%	17.47%	-0.10%	0.55%	0.83%	0.89%	9.68%	-2.18%	6.51%
Dividend Yield	-	-	3.40%	4.32%	4.27%	2.83%	3.51%	2.83%	2.29%	1.99%	2.67%	3.57%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	11.13
(-) Cash Dividends Paid (M)	3.16
(=) Cash Retained (M)	7.97

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2.23	1.39	0.83
Cash Retained (M)	7.97	7.97	7.97
(-) Cash Required (M)	-2.23	-1.39	-0.83
(=) Excess Retained (M)	5.75	6.58	7.14
(/) Shares Outstanding (M)	4.72	4.72	4.72
(=) Excess Retained per Share	1.22	1.40	1.51
LTM Dividend per Share	0.67	0.67	0.67
(+) Excess Retained per Share	1.22	1.40	1.51
(=) Adjusted Dividend	1.89	2.06	2.18
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	0.78%	1.78%	2.78%
Fair Value	$33.74	$45.31	$61.66
Upside / Downside	-8.76%	22.52%	66.74%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	11.13	11.33	11.53	11.74	11.94	12.16	12.52
Payout Ratio	28.36%	40.69%	53.02%	65.34%	77.67%	90.00%	92.50%
Projected Dividends (M)	3.16	4.61	6.11	7.67	9.28	10.94	11.58

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	0.78%	1.78%	2.78%
Year 1 PV (M)	4.29	4.33	4.37
Year 2 PV (M)	5.29	5.40	5.50
Year 3 PV (M)	6.18	6.36	6.55
Year 4 PV (M)	6.95	7.23	7.52
Year 5 PV (M)	7.63	8.02	8.42
PV of Terminal Value (M)	236.47	248.44	260.88
Equity Value (M)	266.81	279.78	293.26
Shares Outstanding (M)	4.72	4.72	4.72
Fair Value	$56.56	$59.31	$62.16
Upside / Downside	52.94%	60.38%	68.10%

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%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

Ohio Valley Banc Corp. (OVBC)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener