DDM Analysis: SAC.JO

Valuation Snapshot

Stable Growth	$11.27 - $21.43	$15.37
Multi-Stage	$12.28 - $13.42	$12.84
Blended Fair Value	$14.11
Current Price	$3.12
Upside	352.12%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-10.30%	-1.17%	0.24	0.22	0.25	0.28	0.18	0.41	0.44	0.43	0.38	0.30
YoY Growth	-	-	5.93%	-11.77%	-9.30%	59.69%	-57.09%	-7.54%	2.87%	14.62%	25.25%	12.11%
Dividend Yield	-	-	8.16%	9.70%	10.62%	11.96%	10.17%	13.40%	13.20%	8.97%	6.69%	6.53%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,813.89
(-) Cash Dividends Paid (M)	1,202.70
(=) Cash Retained (M)	611.19

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	362.78	226.74	136.04
Cash Retained (M)	611.19	611.19	611.19
(-) Cash Required (M)	-362.78	-226.74	-136.04
(=) Excess Retained (M)	248.41	384.45	475.15
(/) Shares Outstanding (M)	2,523.16	2,523.16	2,523.16
(=) Excess Retained per Share	0.10	0.15	0.19
LTM Dividend per Share	0.48	0.48	0.48
(+) Excess Retained per Share	0.10	0.15	0.19
(=) Adjusted Dividend	0.58	0.63	0.66
WACC / Discount Rate	8.45%	8.45%	8.45%
Growth Rate	3.19%	4.19%	5.19%
Fair Value	$11.27	$15.37	$21.43
Upside / Downside	261.36%	392.66%	586.92%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,813.89	1,889.83	1,968.95	2,051.39	2,137.27	2,226.75	2,293.56
Payout Ratio	66.31%	71.04%	75.78%	80.52%	85.26%	90.00%	92.50%
Projected Dividends (M)	1,202.70	1,342.61	1,492.13	1,651.82	1,822.26	2,004.08	2,121.54

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.45%	8.45%	8.45%
Growth Rate	3.19%	4.19%	5.19%
Year 1 PV (M)	1,226.12	1,238.00	1,249.88
Year 2 PV (M)	1,244.42	1,268.66	1,293.13
Year 3 PV (M)	1,258.07	1,295.00	1,332.65
Year 4 PV (M)	1,267.45	1,317.31	1,368.61
Year 5 PV (M)	1,272.97	1,335.86	1,401.21
PV of Terminal Value (M)	24,724.61	25,946.11	27,215.42
Equity Value (M)	30,993.64	32,400.94	33,860.90
Shares Outstanding (M)	2,523.16	2,523.16	2,523.16
Fair Value	$12.28	$12.84	$13.42
Upside / Downside	293.71%	311.58%	330.13%

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

S.A. Corporate Real Estate Limited (SAC.JO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener