DDM Analysis: MOEX.ME

Valuation Snapshot

Stable Growth	$498.43 - $1,026.26	$700.07
Multi-Stage	$359.59 - $393.15	$376.07
Blended Fair Value	$538.07
Current Price	$106.99
Upside	402.91%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	17.12%	21.85%	16.88	4.49	0.00	9.42	7.89	7.66	5.43	10.16	7.05	3.81
YoY Growth	-	-	275.79%	0.00%	-100.00%	19.38%	3.01%	41.04%	-46.57%	44.17%	84.84%	62.96%
Dividend Yield	-	-	15.78%	4.20%	0.00%	9.47%	4.53%	7.88%	5.89%	8.69%	6.32%	3.63%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	62,645.60
(-) Cash Dividends Paid (M)	932.27
(=) Cash Retained (M)	61,713.33

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	12,529.12	7,830.70	4,698.42
Cash Retained (M)	61,713.33	61,713.33	61,713.33
(-) Cash Required (M)	-12,529.12	-7,830.70	-4,698.42
(=) Excess Retained (M)	49,184.21	53,882.63	57,014.91
(/) Shares Outstanding (M)	2,268.94	2,268.94	2,268.94
(=) Excess Retained per Share	21.68	23.75	25.13
LTM Dividend per Share	0.41	0.41	0.41
(+) Excess Retained per Share	21.68	23.75	25.13
(=) Adjusted Dividend	22.09	24.16	25.54
WACC / Discount Rate	10.18%	10.18%	10.18%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$498.43	$700.07	$1,026.26
Upside / Downside	365.87%	554.33%	859.21%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	62,645.60	66,717.56	71,054.21	75,672.73	80,591.46	85,829.90	88,404.80
Payout Ratio	1.49%	19.19%	36.89%	54.60%	72.30%	90.00%	92.50%
Projected Dividends (M)	932.27	12,803.46	26,213.96	41,313.73	58,265.72	77,246.91	81,774.44

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	10.18%	10.18%	10.18%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	11,511.88	11,620.99	11,730.11
Year 2 PV (M)	21,191.93	21,595.57	22,003.03
Year 3 PV (M)	30,029.71	30,891.76	31,770.14
Year 4 PV (M)	38,079.29	39,543.71	41,049.97
Year 5 PV (M)	45,391.63	47,584.06	49,860.40
PV of Terminal Value (M)	669,695.01	702,041.53	735,626.03
Equity Value (M)	815,899.44	853,277.62	892,039.68
Shares Outstanding (M)	2,268.94	2,268.94	2,268.94
Fair Value	$359.59	$376.07	$393.15
Upside / Downside	236.10%	251.50%	267.47%

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

Public Joint-Stock Company Moscow Exchange MICEX-RTS (MOEX.ME)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener