DDM Analysis: RSTIP.ME

Valuation Snapshot

Stable Growth	$15.94 - $86.00	$31.27
Multi-Stage	$12.55 - $13.77	$13.15
Blended Fair Value	$22.21
Current Price	$1.28
Upside	1,635.23%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
DPS	54.52%	40.06%	0.09	0.02	0.01	0.05	0.05	0.01	0.01	0.02	0.01	0.01
YoY Growth	-	-	258.86%	104.76%	-74.74%	-6.16%	405.66%	0.59%	-41.77%	135.03%	-11.62%	171.10%
Dividend Yield	-	-	5.90%	2.10%	1.25%	6.32%	5.44%	1.76%	1.98%	3.27%	0.38%	0.37%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	88,104.00
(-) Cash Dividends Paid (M)	4,976.00
(=) Cash Retained (M)	83,128.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	17,620.80	11,013.00	6,607.80
Cash Retained (M)	83,128.00	83,128.00	83,128.00
(-) Cash Required (M)	-17,620.80	-11,013.00	-6,607.80
(=) Excess Retained (M)	65,507.20	72,115.00	76,520.20
(/) Shares Outstanding (M)	200,900.00	200,900.00	200,900.00
(=) Excess Retained per Share	0.33	0.36	0.38
LTM Dividend per Share	0.02	0.02	0.02
(+) Excess Retained per Share	0.33	0.36	0.38
(=) Adjusted Dividend	0.35	0.38	0.41
WACC / Discount Rate	6.28%	6.28%	6.28%
Growth Rate	4.00%	5.00%	6.00%
Fair Value	$15.94	$31.27	$86.00
Upside / Downside	1,145.56%	2,342.92%	6,618.36%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	88,104.00	92,504.96	97,125.75	101,977.36	107,071.32	112,419.73	115,792.32
Payout Ratio	5.65%	22.52%	39.39%	56.26%	73.13%	90.00%	92.50%
Projected Dividends (M)	4,976.00	20,830.54	38,256.59	57,371.59	78,300.80	101,177.75	107,107.89

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.28%	6.28%	6.28%
Growth Rate	4.00%	5.00%	6.00%
Year 1 PV (M)	19,412.34	19,599.01	19,785.67
Year 2 PV (M)	33,224.70	33,866.74	34,514.92
Year 3 PV (M)	46,433.25	47,785.65	49,164.06
Year 4 PV (M)	59,057.59	61,362.12	63,733.44
Year 5 PV (M)	71,116.76	74,602.38	78,223.36
PV of Terminal Value (M)	2,292,721.81	2,405,094.36	2,521,830.48
Equity Value (M)	2,521,966.45	2,642,310.25	2,767,251.94
Shares Outstanding (M)	200,900.00	200,900.00	200,900.00
Fair Value	$12.55	$13.15	$13.77
Upside / Downside	880.73%	927.53%	976.12%

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%

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Rosseti, Public Joint Stock Company (RSTIP.ME)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener