DDM Analysis: GCHE.ME

Valuation Snapshot

Stable Growth	$9,321.75 - $17,822.71	$12,736.31
Multi-Stage	$6,892.57 - $7,534.09	$7,207.51
Blended Fair Value	$9,971.91
Current Price	$3,455.00
Upside	188.62%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	4.98%	0.00%	118.42	148.05	213.16	106.65	146.27	92.89	81.80	23.66	80.36	35.85
YoY Growth	-	-	-20.01%	-30.54%	99.87%	-27.09%	57.47%	13.55%	245.82%	-70.56%	124.13%	0.00%
Dividend Yield	-	-	2.78%	3.61%	7.87%	3.25%	5.94%	4.92%	4.20%	1.81%	9.48%	3.86%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	24,301.57
(-) Cash Dividends Paid (M)	0.02
(=) Cash Retained (M)	24,301.55

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	4,860.31	3,037.70	1,822.62
Cash Retained (M)	24,301.55	24,301.55	24,301.55
(-) Cash Required (M)	-4,860.31	-3,037.70	-1,822.62
(=) Excess Retained (M)	19,441.23	21,263.85	22,478.93
(/) Shares Outstanding (M)	42.22	42.22	42.22
(=) Excess Retained per Share	460.45	503.62	532.40
LTM Dividend per Share	0.00	0.00	0.00
(+) Excess Retained per Share	460.45	503.62	532.40
(=) Adjusted Dividend	460.45	503.62	532.40
WACC / Discount Rate	10.71%	10.71%	10.71%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$9,321.75	$12,736.31	$17,822.71
Upside / Downside	169.80%	268.63%	415.85%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	24,301.57	25,881.17	27,563.45	29,355.07	31,263.15	33,295.26	34,294.11
Payout Ratio	0.00%	18.00%	36.00%	54.00%	72.00%	90.00%	92.50%
Projected Dividends (M)	0.02	4,658.63	9,922.86	15,851.75	22,509.47	29,965.73	31,722.05

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	10.71%	10.71%	10.71%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	4,168.40	4,207.91	4,247.42
Year 2 PV (M)	7,944.36	8,095.68	8,248.43
Year 3 PV (M)	11,355.62	11,681.60	12,013.75
Year 4 PV (M)	14,428.13	14,983.00	15,553.71
Year 5 PV (M)	17,186.23	18,016.34	18,878.21
PV of Terminal Value (M)	235,935.60	247,331.37	259,163.29
Equity Value (M)	291,018.34	304,315.89	318,104.82
Shares Outstanding (M)	42.22	42.22	42.22
Fair Value	$6,892.57	$7,207.51	$7,534.09
Upside / Downside	99.50%	108.61%	118.06%

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

PJSC Cherkizovo Group (GCHE.ME)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener