DDM Analysis: RIPLEY.SN

Valuation Snapshot

Stable Growth	$605.95 - $1,174.45	$832.29
Multi-Stage	$993.85 - $1,092.86	$1,042.40
Blended Fair Value	$937.35
Current Price	$468.00
Upside	100.29%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	0.00%	0.00%	0.00	20.00	5.00	14.00	11.35	11.63	12.16	10.95	11.62	15.88
YoY Growth	-	-	-100.00%	300.00%	-64.29%	23.31%	-2.41%	-4.34%	11.10%	-5.84%	-26.80%	42.82%
Dividend Yield	-	-	0.00%	9.35%	2.95%	9.87%	4.37%	5.98%	2.18%	1.77%	2.71%	5.22%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	74,093.35
(-) Cash Dividends Paid (M)	12,100.56
(=) Cash Retained (M)	61,992.79

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	14,818.67	9,261.67	5,557.00
Cash Retained (M)	61,992.79	61,992.79	61,992.79
(-) Cash Required (M)	-14,818.67	-9,261.67	-5,557.00
(=) Excess Retained (M)	47,174.12	52,731.12	56,435.79
(/) Shares Outstanding (M)	1,936.05	1,936.05	1,936.05
(=) Excess Retained per Share	24.37	27.24	29.15
LTM Dividend per Share	6.25	6.25	6.25
(+) Excess Retained per Share	24.37	27.24	29.15
(=) Adjusted Dividend	30.62	33.49	35.40
WACC / Discount Rate	6.18%	6.18%	6.18%
Growth Rate	1.07%	2.07%	3.07%
Fair Value	$605.95	$832.29	$1,174.45
Upside / Downside	29.48%	77.84%	150.95%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	74,093.35	75,629.55	77,197.61	78,798.17	80,431.92	82,099.55	84,562.54
Payout Ratio	16.33%	31.07%	45.80%	60.53%	75.27%	90.00%	92.50%
Projected Dividends (M)	12,100.56	23,494.47	35,355.66	47,698.58	60,538.13	73,889.59	78,220.35

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.18%	6.18%	6.18%
Growth Rate	1.07%	2.07%	3.07%
Year 1 PV (M)	21,910.21	22,126.99	22,343.76
Year 2 PV (M)	30,748.27	31,359.72	31,977.18
Year 3 PV (M)	38,685.50	39,845.14	41,027.72
Year 4 PV (M)	45,788.10	47,627.25	49,521.25
Year 5 PV (M)	52,118.01	54,747.76	57,482.61
PV of Terminal Value (M)	1,734,902.05	1,822,441.11	1,913,478.65
Equity Value (M)	1,924,152.15	2,018,147.96	2,115,831.18
Shares Outstanding (M)	1,936.05	1,936.05	1,936.05
Fair Value	$993.85	$1,042.40	$1,092.86
Upside / Downside	112.36%	122.74%	133.52%

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

Ripley Corp S.A. (RIPLEY.SN)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener