DDM Analysis: NTC.JO

Valuation Snapshot

Stable Growth	$22.99 - $35.13	$28.67
Multi-Stage	$34.01 - $37.23	$35.59
Blended Fair Value	$32.13
Current Price	$14.22
Upside	125.93%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	2.16%	-2.03%	0.75	0.00	0.64	0.57	0.00	0.68	1.57	1.09	1.02	0.98
YoY Growth	-	-	0.00%	-100.00%	10.99%	0.00%	-100.00%	-56.91%	43.80%	7.10%	3.68%	6.38%
Dividend Yield	-	-	5.29%	0.00%	4.70%	4.16%	0.00%	5.23%	8.94%	4.58%	4.28%	2.92%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,201.00
(-) Cash Dividends Paid (M)	1,807.00
(=) Cash Retained (M)	1,394.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	640.20	400.13	240.08
Cash Retained (M)	1,394.00	1,394.00	1,394.00
(-) Cash Required (M)	-640.20	-400.13	-240.08
(=) Excess Retained (M)	753.80	993.88	1,153.93
(/) Shares Outstanding (M)	1,272.20	1,272.20	1,272.20
(=) Excess Retained per Share	0.59	0.78	0.91
LTM Dividend per Share	1.42	1.42	1.42
(+) Excess Retained per Share	0.59	0.78	0.91
(=) Adjusted Dividend	2.01	2.20	2.33
WACC / Discount Rate	8.93%	8.93%	8.93%
Growth Rate	0.16%	1.16%	2.16%
Fair Value	$22.99	$28.67	$35.13
Upside / Downside	61.69%	101.60%	147.02%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,201.00	3,238.15	3,275.72	3,313.73	3,352.19	3,391.09	3,492.82
Payout Ratio	56.45%	63.16%	69.87%	76.58%	83.29%	90.00%	92.50%
Projected Dividends (M)	1,807.00	2,045.24	2,288.77	2,537.67	2,792.04	3,051.98	3,230.86

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.93%	8.93%	8.93%
Growth Rate	0.16%	1.16%	2.16%
Year 1 PV (M)	1,859.02	1,877.58	1,896.15
Year 2 PV (M)	1,890.96	1,928.91	1,967.23
Year 3 PV (M)	1,905.71	1,963.36	2,022.17
Year 4 PV (M)	1,905.83	1,983.09	2,062.67
Year 5 PV (M)	1,893.58	1,990.02	2,090.34
PV of Terminal Value (M)	33,807.48	35,529.19	37,320.33
Equity Value (M)	43,262.60	45,272.15	47,358.89
Shares Outstanding (M)	1,272.20	1,272.20	1,272.20
Fair Value	$34.01	$35.59	$37.23
Upside / Downside	139.14%	150.25%	161.79%

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

Netcare Limited (NTC.JO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener