DDM Analysis: PHOENIXLTD.BO

Valuation Snapshot

Stable Growth	$725.47 - $1,988.51	$1,120.41
Multi-Stage	$482.96 - $528.21	$505.17
Blended Fair Value	$812.79
Current Price	$1,555.50
Upside	-47.75%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	10.04%	9.18%	2.50	2.51	1.20	0.49	0.01	1.55	1.34	1.24	0.23	2.03
YoY Growth	-	-	-0.11%	108.03%	147.36%	6,842.22%	-99.55%	15.50%	8.67%	433.27%	-88.59%	95.33%
Dividend Yield	-	-	0.16%	0.14%	0.15%	0.08%	0.00%	0.53%	0.41%	0.37%	0.10%	1.17%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	10,782.65
(-) Cash Dividends Paid (M)	891.95
(=) Cash Retained (M)	9,890.70

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,156.53	1,347.83	808.70
Cash Retained (M)	9,890.70	9,890.70	9,890.70
(-) Cash Required (M)	-2,156.53	-1,347.83	-808.70
(=) Excess Retained (M)	7,734.17	8,542.87	9,082.00
(/) Shares Outstanding (M)	357.62	357.62	357.62
(=) Excess Retained per Share	21.63	23.89	25.40
LTM Dividend per Share	2.49	2.49	2.49
(+) Excess Retained per Share	21.63	23.89	25.40
(=) Adjusted Dividend	24.12	26.38	27.89
WACC / Discount Rate	9.01%	9.01%	9.01%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$725.47	$1,120.41	$1,988.51
Upside / Downside	-53.36%	-27.97%	27.84%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	10,782.65	11,483.52	12,229.95	13,024.90	13,871.52	14,773.16	15,216.36
Payout Ratio	8.27%	24.62%	40.96%	57.31%	73.65%	90.00%	92.50%
Projected Dividends (M)	891.95	2,826.97	5,009.78	7,464.42	10,216.98	13,295.85	14,075.13

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.01%	9.01%	9.01%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	2,569.02	2,593.37	2,617.72
Year 2 PV (M)	4,137.23	4,216.04	4,295.58
Year 3 PV (M)	5,601.86	5,762.67	5,926.53
Year 4 PV (M)	6,967.95	7,235.92	7,511.54
Year 5 PV (M)	8,240.31	8,638.32	9,051.57
PV of Terminal Value (M)	145,201.07	152,214.33	159,496.01
Equity Value (M)	172,717.45	180,660.65	188,898.95
Shares Outstanding (M)	357.62	357.62	357.62
Fair Value	$482.96	$505.17	$528.21
Upside / Downside	-68.95%	-67.52%	-66.04%

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

The Phoenix Mills Limited (PHOENIXLTD.BO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener