DDM Analysis: IRFC.BO

Valuation Snapshot

Stable Growth	$403.33 - $1,042.07	$976.57
Multi-Stage	$148.58 - $162.65	$155.48
Blended Fair Value	$566.03
Current Price	$123.51
Upside	358.28%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	71.94%	30.25%	2.30	1.50	1.43	0.77	1.44	0.15	0.29	0.18	0.51	0.12
YoY Growth	-	-	53.33%	4.90%	85.71%	-46.25%	836.10%	-46.67%	60.58%	-65.03%	339.35%	-28.96%
Dividend Yield	-	-	1.63%	0.87%	4.38%	3.93%	5.78%	0.62%	1.16%	0.72%	2.06%	0.47%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	68,352.00
(-) Cash Dividends Paid (M)	20,909.60
(=) Cash Retained (M)	47,442.40

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	13,670.40	8,544.00	5,126.40
Cash Retained (M)	47,442.40	47,442.40	47,442.40
(-) Cash Required (M)	-13,670.40	-8,544.00	-5,126.40
(=) Excess Retained (M)	33,772.00	38,898.40	42,316.00
(/) Shares Outstanding (M)	13,044.77	13,044.77	13,044.77
(=) Excess Retained per Share	2.59	2.98	3.24
LTM Dividend per Share	1.60	1.60	1.60
(+) Excess Retained per Share	2.59	2.98	3.24
(=) Adjusted Dividend	4.19	4.58	4.85
WACC / Discount Rate	6.60%	6.60%	6.60%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$403.33	$976.57	$1,042.07
Upside / Downside	226.55%	690.68%	743.71%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	68,352.00	72,794.88	77,526.55	82,565.77	87,932.55	93,648.16	96,457.61
Payout Ratio	30.59%	42.47%	54.35%	66.24%	78.12%	90.00%	92.50%
Projected Dividends (M)	20,909.60	30,918.06	42,139.27	54,688.61	68,691.33	84,283.35	89,223.29

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.60%	6.60%	6.60%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	28,732.42	29,004.76	29,277.11
Year 2 PV (M)	36,392.09	37,085.26	37,784.96
Year 3 PV (M)	43,891.14	45,151.10	46,434.94
Year 4 PV (M)	51,232.07	53,202.31	55,228.84
Year 5 PV (M)	58,417.33	61,238.91	64,168.48
PV of Terminal Value (M)	1,719,493.81	1,802,546.01	1,888,776.80
Equity Value (M)	1,938,158.87	2,028,228.35	2,121,671.14
Shares Outstanding (M)	13,044.77	13,044.77	13,044.77
Fair Value	$148.58	$155.48	$162.65
Upside / Downside	20.30%	25.89%	31.69%

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

Indian Railway Finance Corporation Limited (IRFC.BO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener