DDM Analysis: ESLT

Valuation Snapshot

Stable Growth	$282.18 - $1,001.19	$467.80
Multi-Stage	$185.76 - $203.16	$194.30
Blended Fair Value	$331.05
Current Price	$509.80
Upside	-35.06%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	7.29%	2.68%	1.92	1.93	1.88	1.71	1.69	1.35	1.63	1.63	1.48	1.51
YoY Growth	-	-	-0.32%	2.80%	9.65%	1.25%	24.95%	-16.90%	0.01%	10.01%	-1.93%	2.22%
Dividend Yield	-	-	0.50%	0.93%	1.10%	0.78%	1.18%	1.06%	1.24%	1.35%	1.30%	1.61%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	463.58
(-) Cash Dividends Paid (M)	99.14
(=) Cash Retained (M)	364.44

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	92.72	57.95	34.77
Cash Retained (M)	364.44	364.44	364.44
(-) Cash Required (M)	-92.72	-57.95	-34.77
(=) Excess Retained (M)	271.72	306.49	329.67
(/) Shares Outstanding (M)	46.21	46.21	46.21
(=) Excess Retained per Share	5.88	6.63	7.13
LTM Dividend per Share	2.15	2.15	2.15
(+) Excess Retained per Share	5.88	6.63	7.13
(=) Adjusted Dividend	8.03	8.78	9.28
WACC / Discount Rate	8.28%	8.28%	8.28%
Growth Rate	5.29%	6.29%	7.29%
Fair Value	$282.18	$467.80	$1,001.19
Upside / Downside	-44.65%	-8.24%	96.39%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	463.58	492.73	523.72	556.65	591.66	628.86	647.73
Payout Ratio	21.39%	35.11%	48.83%	62.55%	76.28%	90.00%	92.50%
Projected Dividends (M)	99.14	172.99	255.74	348.21	451.30	565.98	599.15

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.28%	8.28%	8.28%
Growth Rate	5.29%	6.29%	7.29%
Year 1 PV (M)	158.26	159.76	161.26
Year 2 PV (M)	214.03	218.11	222.24
Year 3 PV (M)	266.59	274.26	282.08
Year 4 PV (M)	316.09	328.27	340.80
Year 5 PV (M)	362.64	380.19	398.42
PV of Terminal Value (M)	7,266.95	7,618.67	7,983.87
Equity Value (M)	8,584.56	8,979.26	9,388.66
Shares Outstanding (M)	46.21	46.21	46.21
Fair Value	$185.76	$194.30	$203.16
Upside / Downside	-63.56%	-61.89%	-60.15%

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

Elbit Systems Ltd. (ESLT)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener