DDM Analysis: KST.JO

Valuation Snapshot

Stable Growth	$38.41 - $81.30	$54.49
Multi-Stage	$28.55 - $31.15	$29.82
Blended Fair Value	$42.16
Current Price	$22.02
Upside	91.45%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	17.13%	15.90%	0.49	0.39	0.34	0.28	0.24	0.22	0.20	0.16	0.14	0.12
YoY Growth	-	-	26.69%	13.91%	23.22%	13.91%	8.86%	10.52%	22.35%	15.51%	14.23%	11.14%
Dividend Yield	-	-	2.72%	2.57%	2.62%	2.01%	2.69%	2.82%	1.88%	1.90%	1.90%	1.82%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,603.66
(-) Cash Dividends Paid (M)	795.05
(=) Cash Retained (M)	1,808.61

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	520.73	325.46	195.27
Cash Retained (M)	1,808.61	1,808.61	1,808.61
(-) Cash Required (M)	-520.73	-325.46	-195.27
(=) Excess Retained (M)	1,287.88	1,483.15	1,613.34
(/) Shares Outstanding (M)	1,268.17	1,268.17	1,268.17
(=) Excess Retained per Share	1.02	1.17	1.27
LTM Dividend per Share	0.63	0.63	0.63
(+) Excess Retained per Share	1.02	1.17	1.27
(=) Adjusted Dividend	1.64	1.80	1.90
WACC / Discount Rate	10.01%	10.01%	10.01%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$38.41	$54.49	$81.30
Upside / Downside	74.44%	147.47%	269.22%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,603.66	2,772.90	2,953.13	3,145.09	3,349.52	3,567.24	3,674.25
Payout Ratio	30.54%	42.43%	54.32%	66.21%	78.11%	90.00%	92.50%
Projected Dividends (M)	795.05	1,176.50	1,604.19	2,082.50	2,616.21	3,210.51	3,398.69

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	10.01%	10.01%	10.01%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,059.40	1,069.44	1,079.48
Year 2 PV (M)	1,300.73	1,325.51	1,350.52
Year 3 PV (M)	1,520.49	1,564.14	1,608.62
Year 4 PV (M)	1,720.05	1,786.19	1,854.23
Year 5 PV (M)	1,900.68	1,992.48	2,087.80
PV of Terminal Value (M)	28,698.85	30,085.02	31,524.23
Equity Value (M)	36,200.20	37,822.78	39,504.88
Shares Outstanding (M)	1,268.17	1,268.17	1,268.17
Fair Value	$28.55	$29.82	$31.15
Upside / Downside	29.63%	35.44%	41.47%

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

PSG Financial Services Limited (KST.JO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener