DDM Analysis: CZG.PR

Valuation Snapshot

Stable Growth	$247.29 - $371.95	$306.24
Multi-Stage	$496.72 - $546.01	$520.89
Blended Fair Value	$413.56
Current Price	$772.00
Upside	-46.43%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	-14.20%	0.00%	4.58	15.21	14.84	4.45	5.78	9.85	4.49	1.58	2.46	0.00
YoY Growth	-	-	-69.87%	2.49%	233.33%	-22.91%	-41.39%	119.61%	183.33%	-35.71%	0.00%	0.00%
Dividend Yield	-	-	0.63%	2.48%	2.55%	0.73%	1.56%	3.40%	1.55%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,663.06
(-) Cash Dividends Paid (M)	846.95
(=) Cash Retained (M)	816.11

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	332.61	207.88	124.73
Cash Retained (M)	816.11	816.11	816.11
(-) Cash Required (M)	-332.61	-207.88	-124.73
(=) Excess Retained (M)	483.50	608.23	691.38
(/) Shares Outstanding (M)	56.83	56.83	56.83
(=) Excess Retained per Share	8.51	10.70	12.17
LTM Dividend per Share	14.90	14.90	14.90
(+) Excess Retained per Share	8.51	10.70	12.17
(=) Adjusted Dividend	23.41	25.60	27.07
WACC / Discount Rate	7.28%	7.28%	7.28%
Growth Rate	-2.00%	-1.00%	0.00%
Fair Value	$247.29	$306.24	$371.95
Upside / Downside	-67.97%	-60.33%	-51.82%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,663.06	1,646.43	1,629.96	1,613.66	1,597.53	1,581.55	1,629.00
Payout Ratio	50.93%	58.74%	66.56%	74.37%	82.19%	90.00%	92.50%
Projected Dividends (M)	846.95	967.14	1,084.84	1,200.09	1,312.93	1,423.40	1,506.82

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.28%	7.28%	7.28%
Growth Rate	-2.00%	-1.00%	0.00%
Year 1 PV (M)	892.42	901.53	910.64
Year 2 PV (M)	923.70	942.65	961.79
Year 3 PV (M)	942.90	972.06	1,001.81
Year 4 PV (M)	951.86	991.31	1,031.98
Year 5 PV (M)	952.22	1,001.81	1,053.44
PV of Terminal Value (M)	23,566.60	24,793.77	26,071.53
Equity Value (M)	28,229.71	29,603.12	31,031.18
Shares Outstanding (M)	56.83	56.83	56.83
Fair Value	$496.72	$520.89	$546.01
Upside / Downside	-35.66%	-32.53%	-29.27%

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

Analysis Mode

Ticker

Industry

Sector

Colt CZ Group SE (CZG.PR)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener