DDM Analysis: CRAP.PA

Valuation Snapshot

Stable Growth	$771.25 - $1,907.16	$1,153.68
Multi-Stage	$1,646.88 - $1,813.11	$1,728.38
Blended Fair Value	$1,441.03
Current Price	$94.51
Upside	1,424.74%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	6.57%	3.04%	3.45	2.96	2.33	1.42	2.35	2.51	2.32	2.15	1.90	2.28
YoY Growth	-	-	16.54%	26.83%	63.72%	-39.50%	-6.13%	8.03%	7.73%	13.50%	-16.79%	-10.67%
Dividend Yield	-	-	4.10%	4.19%	3.79%	1.80%	2.34%	1.99%	2.13%	2.17%	2.29%	3.20%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	271.40
(-) Cash Dividends Paid (M)	51.80
(=) Cash Retained (M)	219.60

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	54.28	33.93	20.36
Cash Retained (M)	219.60	219.60	219.60
(-) Cash Required (M)	-54.28	-33.93	-20.36
(=) Excess Retained (M)	165.32	185.68	199.25
(/) Shares Outstanding (M)	7.44	7.44	7.44
(=) Excess Retained per Share	22.22	24.95	26.78
LTM Dividend per Share	6.96	6.96	6.96
(+) Excess Retained per Share	22.22	24.95	26.78
(=) Adjusted Dividend	29.18	31.92	33.74
WACC / Discount Rate	4.86%	4.86%	4.86%
Growth Rate	1.04%	2.04%	3.04%
Fair Value	$771.25	$1,153.68	$1,907.16
Upside / Downside	716.05%	1,120.70%	1,917.95%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	271.40	276.94	282.60	288.37	294.25	300.26	309.27
Payout Ratio	19.09%	33.27%	47.45%	61.63%	75.82%	90.00%	92.50%
Projected Dividends (M)	51.80	92.13	134.09	177.73	223.09	270.24	286.07

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	4.86%	4.86%	4.86%
Growth Rate	1.04%	2.04%	3.04%
Year 1 PV (M)	87.00	87.86	88.72
Year 2 PV (M)	119.56	121.94	124.34
Year 3 PV (M)	149.64	154.13	158.70
Year 4 PV (M)	177.36	184.49	191.83
Year 5 PV (M)	202.87	213.11	223.76
PV of Terminal Value (M)	11,517.53	12,098.86	12,703.43
Equity Value (M)	12,253.96	12,860.39	13,490.79
Shares Outstanding (M)	7.44	7.44	7.44
Fair Value	$1,646.88	$1,728.38	$1,813.11
Upside / Downside	1,642.55%	1,728.78%	1,818.43%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 90 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
688267.SS	China Catalyst Holding Co., Ltd.	1.26%	$0.35	34.87%
8848.T	Leopalace21 Corporation	1.26%	$8.31	27.11%
BAUH4.SA	Excelsior Alimentos S.A.	1.26%	$1.17	21.88%
CAST.ST	Castellum AB (publ)	1.26%	$1.33	21.53%
CRH	CRH plc	1.26%	$1.60	33.62%
HBEL.BO	Humming Bird Education Limited	1.26%	$0.30	36.54%
JCI	Johnson Controls International plc	1.26%	$1.54	56.71%
KOG.OL	Kongsberg Gruppen ASA	1.26%	$3.40	42.40%
OEM-B.ST	OEM International AB (publ)	1.26%	$1.74	40.26%
SAREGAMA.BO	Saregama India Limited	1.26%	$4.51	42.77%
SDPC.JK	PT Millennium Pharmacon International Tbk	1.26%	$2.00	15.16%
002448.SZ	ZYNP Corporation	1.25%	$0.16	32.06%
0QLU.L	Basler Kantonalbank	1.25%	$1.11	12.42%
145720.KS	Dentium Co. Ltd.	1.25%	$599.51	9.81%
204320.KS	Mando Corporation	1.25%	$820.37	29.46%
3684.TWO	Grand-Tek Technology Co., Ltd.	1.25%	$0.80	29.94%
5819.KL	Hong Leong Bank Berhad	1.25%	$0.28	13.43%
600633.SS	Zhejiang Daily Digital Culture Group Co.,Ltd.	1.25%	$0.16	35.54%
600850.SS	CETC Digital Technology Co.,Ltd.	1.25%	$0.37	49.83%
603329.SS	Shanghai Ace Investment & Development Co., Ltd.	1.25%	$0.14	79.14%
603920.SS	Olympic Circuit Technology Co., Ltd	1.25%	$0.61	53.40%
6632.T	JVCKENWOOD Corporation	1.25%	$15.03	12.26%
9717.T	JASTEC Co., Ltd.	1.25%	$24.25	22.00%
9719.T	SCSK Corporation	1.25%	$70.95	36.13%
ENTER.AT	Entersoft S.A.	1.25%	$0.10	20.30%
ETN	Eaton Corporation plc	1.25%	$4.08	40.54%
IRFC.BO	Indian Railway Finance Corporation Limited	1.25%	$1.60	30.59%
LVC.WA	LiveChat Software S.A.	1.25%	$1.46	20.71%
ORSTED.CO	Ørsted A/S	1.25%	$1.60	10.19%
000514.SZ	Chongqing Yukaifa Co., Ltd	1.24%	$0.06	55.20%
002346.SZ	Shanghai Zhezhong Group Co.,Ltd	1.24%	$0.25	18.48%
002748.SZ	Jiangxi Selon Industrial Co., Ltd.	1.24%	$0.16	89.09%
1976.T	MEISEI INDUSTRIAL Co.,Ltd.	1.24%	$21.03	12.53%
300763.SZ	Ginlong Technologies Co., Ltd.	1.24%	$0.88	39.17%
600871.SS	Sinopec Oilfield Service Corporation	1.24%	$0.03	81.02%
603585.SS	Suli Co., Ltd.	1.24%	$0.23	35.70%
605116.SS	Aurisco Pharmaceutical Co.,Ltd.	1.24%	$0.31	29.49%
ALWED.PA	Wedia S.A.	1.24%	$0.38	21.38%
MNC.WA	Mennica Polska S.A.	1.24%	$0.60	6.22%
MTHH.CO	MT Højgaard Holding A/S	1.24%	$6.49	19.74%
WALL-B.ST	Wallenstam AB (publ)	1.24%	$0.51	17.40%
WRT1V.HE	Wärtsilä Oyj Abp	1.24%	$0.38	40.46%
041830.KQ	InBody Co.,Ltd	1.23%	$400.00	16.47%
0QHK.L	SeSa S.p.A.	1.23%	$1.12	27.54%
0Y5C.L	Allegion plc	1.23%	$1.99	26.83%
300726.SZ	Zhuzhou Hongda Electronics Corp.,Ltd.	1.23%	$0.63	74.98%
300916.SZ	Shenzhen Longtech Smart Control Co., Ltd.	1.23%	$0.40	42.79%
4148.TW	All Cosmos Bio-Tech Holding Corporation	1.23%	$0.48	23.21%
544.SI	CSE Global Limited	1.23%	$0.01	26.84%
600104.SS	SAIC Motor Corporation Limited	1.23%	$0.19	75.02%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Caisse Régionale de Crédit Agricole Mutuel Alpes Provence Société coopérative (CRAP.PA)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener