DDM Analysis: CRLA.PA

Valuation Snapshot

Stable Growth	$577.29 - $2,679.26	$1,016.76
Multi-Stage	$433.93 - $475.69	$454.42
Blended Fair Value	$735.59
Current Price	$61.50
Upside	1,096.08%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	6.35%	3.14%	1.41	1.28	1.14	0.00	1.05	1.04	1.01	0.98	0.98	0.99
YoY Growth	-	-	9.94%	12.36%	0.00%	-100.00%	1.61%	2.86%	3.35%	-0.67%	-0.38%	-4.85%
Dividend Yield	-	-	2.55%	2.66%	2.41%	0.00%	1.74%	1.26%	1.35%	1.59%	1.75%	1.97%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	366.26
(-) Cash Dividends Paid (M)	27.90
(=) Cash Retained (M)	338.36

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	73.25	45.78	27.47
Cash Retained (M)	338.36	338.36	338.36
(-) Cash Required (M)	-73.25	-45.78	-27.47
(=) Excess Retained (M)	265.11	292.58	310.89
(/) Shares Outstanding (M)	19.76	19.76	19.76
(=) Excess Retained per Share	13.42	14.81	15.73
LTM Dividend per Share	1.41	1.41	1.41
(+) Excess Retained per Share	13.42	14.81	15.73
(=) Adjusted Dividend	14.83	16.22	17.15
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	4.35%	5.35%	6.35%
Fair Value	$577.29	$1,016.76	$2,679.26
Upside / Downside	838.68%	1,553.27%	4,256.52%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	366.26	385.87	406.53	428.30	451.23	475.38	489.65
Payout Ratio	7.62%	24.09%	40.57%	57.05%	73.52%	90.00%	92.50%
Projected Dividends (M)	27.90	92.97	164.93	244.33	331.76	427.85	452.92

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	4.35%	5.35%	6.35%
Year 1 PV (M)	86.04	86.86	87.69
Year 2 PV (M)	141.24	143.96	146.71
Year 3 PV (M)	193.63	199.25	204.98
Year 4 PV (M)	243.31	252.77	262.50
Year 5 PV (M)	290.38	304.56	319.29
PV of Terminal Value (M)	7,619.21	7,991.35	8,377.88
Equity Value (M)	8,573.81	8,978.75	9,399.05
Shares Outstanding (M)	19.76	19.76	19.76
Fair Value	$433.93	$454.42	$475.69
Upside / Downside	605.57%	638.89%	673.48%

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%

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Caisse Régionale de Crédit Agricole Mutuel du Languedoc Société coopérative (CRLA.PA)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener