DDM Analysis: RLO.JO

Valuation Snapshot

Stable Growth	$158.69 - $276.51	$209.07
Multi-Stage	$170.34 - $185.65	$177.86
Blended Fair Value	$193.47
Current Price	$53.80
Upside	259.60%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	-4.11%	-0.64%	3.54	3.26	2.95	2.72	2.55	4.37	4.85	4.66	4.41	4.15
YoY Growth	-	-	8.52%	10.43%	8.67%	6.64%	-41.63%	-9.96%	4.02%	5.75%	6.26%	9.92%
Dividend Yield	-	-	6.58%	4.03%	4.91%	6.28%	5.36%	15.25%	7.03%	6.08%	6.51%	6.79%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,963.00
(-) Cash Dividends Paid (M)	1,552.00
(=) Cash Retained (M)	411.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	392.60	245.38	147.23
Cash Retained (M)	411.00	411.00	411.00
(-) Cash Required (M)	-392.60	-245.38	-147.23
(=) Excess Retained (M)	18.40	165.63	263.78
(/) Shares Outstanding (M)	165.61	165.61	165.61
(=) Excess Retained per Share	0.11	1.00	1.59
LTM Dividend per Share	9.37	9.37	9.37
(+) Excess Retained per Share	0.11	1.00	1.59
(=) Adjusted Dividend	9.48	10.37	10.96
WACC / Discount Rate	9.62%	9.62%	9.62%
Growth Rate	3.44%	4.44%	5.44%
Fair Value	$158.69	$209.07	$276.51
Upside / Downside	194.97%	288.61%	413.96%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,963.00	2,050.08	2,141.02	2,236.00	2,335.19	2,438.78	2,511.94
Payout Ratio	79.06%	81.25%	83.44%	85.63%	87.81%	90.00%	92.50%
Projected Dividends (M)	1,552.00	1,665.69	1,786.42	1,914.57	2,050.59	2,194.90	2,323.54

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.62%	9.62%	9.62%
Growth Rate	3.44%	4.44%	5.44%
Year 1 PV (M)	1,505.01	1,519.56	1,534.11
Year 2 PV (M)	1,458.39	1,486.72	1,515.33
Year 3 PV (M)	1,412.24	1,453.59	1,495.75
Year 4 PV (M)	1,366.65	1,420.27	1,475.46
Year 5 PV (M)	1,321.72	1,386.86	1,454.54
PV of Terminal Value (M)	21,146.50	22,188.66	23,271.51
Equity Value (M)	28,210.51	29,455.67	30,746.69
Shares Outstanding (M)	165.61	165.61	165.61
Fair Value	$170.34	$177.86	$185.65
Upside / Downside	216.62%	230.59%	245.08%

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

Reunert Limited (RLO.JO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener