DDM Analysis: JSE.JO

Valuation Snapshot

Stable Growth	$326.28 - $598.82	$438.82
Multi-Stage	$295.31 - $322.43	$308.62
Blended Fair Value	$373.72
Current Price	$133.27
Upside	180.42%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-1.95%	6.62%	7.95	7.78	8.67	7.38	8.56	8.77	6.32	5.86	6.54	5.02
YoY Growth	-	-	2.14%	-10.23%	17.43%	-13.78%	-2.39%	38.69%	7.92%	-10.36%	30.29%	19.88%
Dividend Yield	-	-	6.58%	8.42%	7.99%	6.59%	7.61%	7.34%	3.82%	3.82%	3.98%	3.92%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,813.76
(-) Cash Dividends Paid (M)	659.84
(=) Cash Retained (M)	1,153.91

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	362.75	226.72	136.03
Cash Retained (M)	1,153.91	1,153.91	1,153.91
(-) Cash Required (M)	-362.75	-226.72	-136.03
(=) Excess Retained (M)	791.16	927.19	1,017.88
(/) Shares Outstanding (M)	83.02	83.02	83.02
(=) Excess Retained per Share	9.53	11.17	12.26
LTM Dividend per Share	7.95	7.95	7.95
(+) Excess Retained per Share	9.53	11.17	12.26
(=) Adjusted Dividend	17.48	19.12	20.21
WACC / Discount Rate	9.91%	9.91%	9.91%
Growth Rate	4.32%	5.32%	6.32%
Fair Value	$326.28	$438.82	$598.82
Upside / Downside	144.82%	229.27%	349.33%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,813.76	1,910.23	2,011.84	2,118.85	2,231.55	2,350.25	2,420.76
Payout Ratio	36.38%	47.10%	57.83%	68.55%	79.28%	90.00%	92.50%
Projected Dividends (M)	659.84	899.79	1,163.40	1,452.51	1,769.09	2,115.23	2,239.20

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.91%	9.91%	9.91%
Growth Rate	4.32%	5.32%	6.32%
Year 1 PV (M)	810.91	818.69	826.46
Year 2 PV (M)	944.92	963.12	981.50
Year 3 PV (M)	1,063.20	1,094.07	1,125.53
Year 4 PV (M)	1,167.01	1,212.41	1,259.12
Year 5 PV (M)	1,257.52	1,318.96	1,382.78
PV of Terminal Value (M)	19,273.86	20,215.54	21,193.66
Equity Value (M)	24,517.43	25,622.78	26,769.05
Shares Outstanding (M)	83.02	83.02	83.02
Fair Value	$295.31	$308.62	$322.43
Upside / Downside	121.58%	131.57%	141.93%

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

JSE Limited (JSE.JO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener