DDM Analysis: 3081.TWO

Valuation Snapshot

Stable Growth	$8.21 - $10.64	$9.50
Multi-Stage	$15.35 - $17.01	$16.16
Blended Fair Value	$12.83
Current Price	$455.00
Upside	-97.18%
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	-36.79%	-10.27%	0.50	3.49	3.47	4.96	3.95	4.94	4.92	7.87	6.83	4.62
YoY Growth	-	-	-85.72%	0.55%	-30.00%	25.60%	-20.03%	0.44%	-37.51%	15.18%	47.86%	213.53%
Dividend Yield	-	-	0.18%	2.42%	2.62%	2.70%	1.46%	1.89%	1.71%	2.10%	2.31%	1.15%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	246.23
(-) Cash Dividends Paid (M)	46.26
(=) Cash Retained (M)	199.96

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	49.25	30.78	18.47
Cash Retained (M)	199.96	199.96	199.96
(-) Cash Required (M)	-49.25	-30.78	-18.47
(=) Excess Retained (M)	150.72	169.19	181.50
(/) Shares Outstanding (M)	92.10	92.10	92.10
(=) Excess Retained per Share	1.64	1.84	1.97
LTM Dividend per Share	0.50	0.50	0.50
(+) Excess Retained per Share	1.64	1.84	1.97
(=) Adjusted Dividend	2.14	2.34	2.47
WACC / Discount Rate	9.97%	9.97%	9.97%
Growth Rate	-12.77%	-11.77%	-10.77%
Fair Value	$8.21	$9.50	$10.64
Upside / Downside	-98.20%	-97.91%	-97.66%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	246.23	217.25	191.68	169.12	149.21	131.65	135.60
Payout Ratio	18.79%	33.03%	47.27%	61.52%	75.76%	90.00%	92.50%
Projected Dividends (M)	46.26	71.76	90.61	104.03	113.04	118.49	125.43

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.97%	9.97%	9.97%
Growth Rate	-12.77%	-11.77%	-10.77%
Year 1 PV (M)	64.51	65.25	65.99
Year 2 PV (M)	73.24	74.93	76.64
Year 3 PV (M)	75.60	78.23	80.92
Year 4 PV (M)	73.85	77.30	80.86
Year 5 PV (M)	69.60	73.68	77.95
PV of Terminal Value (M)	1,057.32	1,119.34	1,184.22
Equity Value (M)	1,414.13	1,488.72	1,566.58
Shares Outstanding (M)	92.10	92.10	92.10
Fair Value	$15.35	$16.16	$17.01
Upside / Downside	-96.63%	-96.45%	-96.26%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 9 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
ATLO	Ames National Corporation	3.84%	$0.87	48.60%
FRME	First Merchants Corporation	3.83%	$1.44	35.39%
PCAR	PACCAR Inc	3.83%	$4.27	83.66%
0HJO.L	AvalonBay Communities, Inc.	3.82%	$6.86	84.26%
FE	FirstEnergy Corp.	3.82%	$1.73	75.49%
LXFR	Luxfer Holdings PLC	3.81%	$0.52	98.38%
LCII	LCI Industries	3.80%	$4.72	64.48%
NEN	New England Realty Associates Limited Partnership	3.78%	$2.44	73.23%
PAYX	Paychex, Inc.	3.78%	$4.10	91.97%
RGCO	RGC Resources, Inc.	3.78%	$0.81	63.02%
UBSI	United Bankshares, Inc.	3.78%	$1.45	48.05%
SLVM	Sylvamo Corporation	3.77%	$1.80	41.11%
CAC	Camden National Corporation	3.75%	$1.61	47.99%
ARCH	Arch Resources, Inc.	3.74%	$5.04	50.87%
USB	U.S. Bancorp	3.74%	$2.02	43.68%
WSR	Whitestone REIT	3.74%	$0.52	60.32%
FDBC	Fidelity D & D Bancorp, Inc.	3.73%	$1.61	35.71%
WNC	Wabash National Corporation	3.73%	$0.33	5.38%
VLY	Valley National Bancorp	3.72%	$0.43	47.26%
GHLD	Guild Holdings Company	3.71%	$0.74	36.91%
FNF	Fidelity National Financial, Inc.	3.69%	$2.00	46.79%
IPAR	Inter Parfums, Inc.	3.68%	$3.15	61.47%
WSBF	Waterstone Financial, Inc.	3.68%	$0.61	45.57%
AROW	Arrow Financial Corporation	3.66%	$1.15	54.67%
ASIX	AdvanSix Inc.	3.66%	$0.63	32.72%
ASRV	AmeriServ Financial, Inc.	3.66%	$0.12	78.81%
CVGW	Calavo Growers, Inc.	3.66%	$0.80	71.92%
OXY	Occidental Petroleum Corporation	3.65%	$1.55	75.62%
FMAO	Farmers & Merchants Bancorp, Inc.	3.64%	$0.89	37.59%
LNKB	LINKBANCORP, Inc.	3.64%	$0.30	29.21%
BHRB	Burke & Herbert Bank & Trust Company	3.63%	$2.24	31.71%
EOG	EOG Resources, Inc.	3.63%	$3.90	38.34%
FITB	Fifth Third Bancorp	3.61%	$1.72	47.89%
LNC	Lincoln National Corporation	3.61%	$1.63	14.98%
MCBS	MetroCity Bankshares, Inc.	3.61%	$0.95	36.60%
OZK	Bank OZK	3.61%	$1.70	26.69%
PCB	PCB Bancorp	3.61%	$0.78	31.72%
SFD	SMITHFIELD FOODS INC	3.60%	$0.80	36.46%
0HOB.L	H&R Block, Inc.	3.59%	$1.54	33.12%
ASB	Associated Banc-Corp	3.59%	$0.92	87.56%
PLOW	Douglas Dynamics, Inc.	3.59%	$1.18	66.47%
EXC	Exelon Corporation	3.58%	$1.57	56.50%
MC	Moelis & Company	3.58%	$2.55	85.89%
TIPT	Tiptree Inc.	3.57%	$0.64	49.10%
BPRN	Princeton Bancorp, Inc.	3.56%	$1.20	46.56%
EVRG	Evergy, Inc.	3.56%	$2.60	71.71%
CZFS	Citizens Financial Services, Inc.	3.55%	$1.97	27.82%
CNO-PA	CNO Financial Group, Inc. 5.125	3.54%	$0.67	22.53%
NBTB	NBT Bancorp Inc.	3.54%	$1.47	46.30%
0JQQ.L	Archer-Daniels-Midland Company	3.53%	$2.03	82.76%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

LandMark Optoelectronics Corporation (3081.TWO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener