DDM Analysis: RSAB.L

Valuation Snapshot

Stable Growth	$0.07 - $0.08	$0.08
Multi-Stage	$0.13 - $0.14	$0.14
Blended Fair Value	$0.11
Current Price	$1.23
Upside	-91.35%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
DPS	-47.75%	-24.87%	0.01	0.01	4.44	0.07	0.15	0.15	0.13	0.08	0.04	0.01
YoY Growth	-	-	-25.00%	-99.83%	6,324.07%	-55.37%	4.76%	15.50%	52.67%	101.54%	622.22%	-94.27%
Dividend Yield	-	-	0.52%	0.75%	352.24%	5.36%	11.64%	12.85%	8.59%	6.76%	3.49%	0.48%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	47.00
(-) Cash Dividends Paid (M)	11.50
(=) Cash Retained (M)	35.50

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	9.40	5.88	3.53
Cash Retained (M)	35.50	35.50	35.50
(-) Cash Required (M)	-9.40	-5.88	-3.53
(=) Excess Retained (M)	26.10	29.63	31.98
(/) Shares Outstanding (M)	1,563.26	1,563.26	1,563.26
(=) Excess Retained per Share	0.02	0.02	0.02
LTM Dividend per Share	0.01	0.01	0.01
(+) Excess Retained per Share	0.02	0.02	0.02
(=) Adjusted Dividend	0.02	0.03	0.03
WACC / Discount Rate	9.60%	9.60%	9.60%
Growth Rate	-19.51%	-18.51%	-17.51%
Fair Value	$0.07	$0.08	$0.08
Upside / Downside	-94.59%	-93.80%	-93.12%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	47.00	38.30	31.21	25.43	20.73	16.89	17.40
Payout Ratio	24.47%	37.57%	50.68%	63.79%	76.89%	90.00%	92.50%
Projected Dividends (M)	11.50	14.39	15.82	16.22	15.94	15.20	16.09

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.60%	9.60%	9.60%
Growth Rate	-19.51%	-18.51%	-17.51%
Year 1 PV (M)	12.97	13.13	13.29
Year 2 PV (M)	12.85	13.17	13.49
Year 3 PV (M)	11.88	12.32	12.78
Year 4 PV (M)	10.51	11.05	11.60
Year 5 PV (M)	9.04	9.61	10.22
PV of Terminal Value (M)	145.04	154.28	163.98
Equity Value (M)	202.29	213.56	225.37
Shares Outstanding (M)	1,563.26	1,563.26	1,563.26
Fair Value	$0.13	$0.14	$0.14
Upside / Downside	-89.48%	-88.89%	-88.28%

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

RSA Insurance Group plc 7.375% CUM IRR PRF GBP1 (RSAB.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener