DDM Analysis: MC

Valuation Snapshot

Stable Growth	$52.59 - $106.29	$73.37
Multi-Stage	$42.82 - $46.55	$44.65
Blended Fair Value	$59.01
Current Price	$71.32
Upside	-17.26%
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	-56.91%	-39.30%	0.04	2.32	2.23	6.11	3.60	2.66	4.00	3.26	1.97	1.03
YoY Growth	-	-	-98.29%	4.30%	-63.61%	69.65%	35.25%	-33.35%	22.74%	65.28%	91.21%	-82.32%
Dividend Yield	-	-	0.07%	4.13%	5.79%	13.02%	6.57%	9.48%	9.26%	6.41%	5.12%	3.65%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	234.57
(-) Cash Dividends Paid (M)	201.48
(=) Cash Retained (M)	33.09

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	46.91	29.32	17.59
Cash Retained (M)	33.09	33.09	33.09
(-) Cash Required (M)	-46.91	-29.32	-17.59
(=) Excess Retained (M)	-13.82	3.77	15.50
(/) Shares Outstanding (M)	78.49	78.49	78.49
(=) Excess Retained per Share	-0.18	0.05	0.20
LTM Dividend per Share	2.57	2.57	2.57
(+) Excess Retained per Share	-0.18	0.05	0.20
(=) Adjusted Dividend	2.39	2.61	2.76
WACC / Discount Rate	10.30%	10.30%	10.30%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$52.59	$73.37	$106.29
Upside / Downside	-26.26%	2.87%	49.04%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	234.57	249.82	266.06	283.35	301.77	321.38	331.02
Payout Ratio	85.89%	86.71%	87.54%	88.36%	89.18%	90.00%	92.50%
Projected Dividends (M)	201.48	216.63	232.89	250.36	269.11	289.24	306.20

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	10.30%	10.30%	10.30%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	194.56	196.41	198.25
Year 2 PV (M)	187.87	191.44	195.06
Year 3 PV (M)	181.38	186.59	191.90
Year 4 PV (M)	175.11	181.84	188.77
Year 5 PV (M)	169.04	177.20	185.68
PV of Terminal Value (M)	2,452.75	2,571.21	2,694.22
Equity Value (M)	3,360.70	3,504.70	3,653.87
Shares Outstanding (M)	78.49	78.49	78.49
Fair Value	$42.82	$44.65	$46.55
Upside / Downside	-39.97%	-37.39%	-34.73%

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

Moelis & Company (MC)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener