DDM Analysis: GND.JO

Valuation Snapshot

Stable Growth	$57.84 - $108.98	$78.59
Multi-Stage	$53.17 - $58.06	$55.57
Blended Fair Value	$67.08
Current Price	$12.46
Upside	438.35%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	18.66%	6.20%	0.72	0.67	1.01	0.07	0.24	0.31	0.11	0.11	0.17	0.53
YoY Growth	-	-	8.47%	-33.72%	1,345.71%	-70.74%	-22.63%	189.35%	-7.40%	-32.33%	-68.08%	33.98%
Dividend Yield	-	-	6.07%	5.83%	10.09%	1.41%	4.72%	6.12%	1.73%	0.87%	1.26%	4.72%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,474.76
(-) Cash Dividends Paid (M)	1,016.16
(=) Cash Retained (M)	1,458.60

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	494.95	309.35	185.61
Cash Retained (M)	1,458.60	1,458.60	1,458.60
(-) Cash Required (M)	-494.95	-309.35	-185.61
(=) Excess Retained (M)	963.65	1,149.25	1,272.99
(/) Shares Outstanding (M)	667.97	667.97	667.97
(=) Excess Retained per Share	1.44	1.72	1.91
LTM Dividend per Share	1.52	1.52	1.52
(+) Excess Retained per Share	1.44	1.72	1.91
(=) Adjusted Dividend	2.96	3.24	3.43
WACC / Discount Rate	9.54%	9.54%	9.54%
Growth Rate	4.20%	5.20%	6.20%
Fair Value	$57.84	$78.59	$108.98
Upside / Downside	364.19%	530.70%	774.63%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,474.76	2,603.35	2,738.63	2,880.93	3,030.63	3,188.10	3,283.75
Payout Ratio	41.06%	50.85%	60.64%	70.42%	80.21%	90.00%	92.50%
Projected Dividends (M)	1,016.16	1,323.78	1,660.61	2,028.88	2,430.93	2,869.29	3,037.47

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.54%	9.54%	9.54%
Growth Rate	4.20%	5.20%	6.20%
Year 1 PV (M)	1,197.05	1,208.53	1,220.02
Year 2 PV (M)	1,357.88	1,384.07	1,410.51
Year 3 PV (M)	1,500.19	1,543.79	1,588.24
Year 4 PV (M)	1,625.39	1,688.69	1,753.83
Year 5 PV (M)	1,734.83	1,819.69	1,907.84
PV of Terminal Value (M)	28,099.77	29,474.31	30,902.12
Equity Value (M)	35,515.10	37,119.08	38,782.55
Shares Outstanding (M)	667.97	667.97	667.97
Fair Value	$53.17	$55.57	$58.06
Upside / Downside	326.72%	345.99%	365.98%

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

Grindrod Limited (GND.JO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener