DDM Analysis: ORSTED.CO

Valuation Snapshot

Stable Growth	$115.78 - $168.93	$141.46
Multi-Stage	$288.53 - $318.70	$303.31
Blended Fair Value	$222.39
Current Price	$151.18
Upside	47.10%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-30.03%	-0.93%	1.63	13.48	12.48	11.47	10.48	9.73	8.98	5.99	1.52	1.95
YoY Growth	-	-	-87.89%	8.02%	8.74%	9.52%	7.67%	8.33%	49.98%	293.91%	-22.14%	9.02%
Dividend Yield	-	-	0.97%	6.44%	3.85%	2.43%	1.84%	2.63%	3.21%	2.74%	1.02%	1.36%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	6,642.00
(-) Cash Dividends Paid (M)	677.00
(=) Cash Retained (M)	5,965.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,328.40	830.25	498.15
Cash Retained (M)	5,965.00	5,965.00	5,965.00
(-) Cash Required (M)	-1,328.40	-830.25	-498.15
(=) Excess Retained (M)	4,636.60	5,134.75	5,466.85
(/) Shares Outstanding (M)	420.93	420.93	420.93
(=) Excess Retained per Share	11.02	12.20	12.99
LTM Dividend per Share	1.61	1.61	1.61
(+) Excess Retained per Share	11.02	12.20	12.99
(=) Adjusted Dividend	12.62	13.81	14.60
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	-3.98%	-2.98%	-1.98%
Fair Value	$115.78	$141.46	$168.93
Upside / Downside	-23.42%	-6.43%	11.74%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	6,642.00	6,444.33	6,252.54	6,066.46	5,885.92	5,710.75	5,882.07
Payout Ratio	10.19%	26.15%	42.12%	58.08%	74.04%	90.00%	92.50%
Projected Dividends (M)	677.00	1,685.46	2,633.30	3,523.22	4,357.85	5,139.68	5,440.92

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	-3.98%	-2.98%	-1.98%
Year 1 PV (M)	1,566.38	1,582.69	1,599.00
Year 2 PV (M)	2,274.34	2,321.96	2,370.07
Year 3 PV (M)	2,827.96	2,917.23	3,008.37
Year 4 PV (M)	3,250.74	3,388.29	3,530.15
Year 5 PV (M)	3,563.07	3,752.50	3,949.91
PV of Terminal Value (M)	107,970.16	113,710.53	119,692.49
Equity Value (M)	121,452.65	127,673.20	134,149.99
Shares Outstanding (M)	420.93	420.93	420.93
Fair Value	$288.53	$303.31	$318.70
Upside / Downside	90.85%	100.63%	110.81%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 12 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
SO	The Southern Company	3.09%	$2.69	67.01%
CFR	Cullen/Frost Bankers, Inc.	3.08%	$3.94	39.68%
CMS	CMS Energy Corporation	3.08%	$2.17	62.27%
SJW	SJW Group	3.08%	$1.60	52.08%
SNV	Synovus Financial Corp.	3.08%	$1.54	27.05%
0HCT.L	Alliant Energy Corporation	3.07%	$1.99	62.84%
0M3L.L	Zions Bancorporation, National Association	3.07%	$1.79	31.01%
IVZ	Invesco Ltd.	3.07%	$0.83	35.83%
SWX	Southwest Gas Holdings, Inc.	3.07%	$2.46	38.44%
PEG	Public Service Enterprise Group Incorporated	3.06%	$2.48	59.65%
CASS	Cass Information Systems, Inc.	3.05%	$1.24	52.58%
CIVB	Civista Bancshares, Inc.	3.05%	$0.67	25.26%
TXN	Texas Instruments Incorporated	3.05%	$5.41	98.14%
CTRE	CareTrust REIT, Inc.	3.04%	$1.10	89.62%
UCB	United Community Banks, Inc.	3.04%	$0.95	36.76%
DRI	Darden Restaurants, Inc.	3.03%	$5.68	60.69%
HMN	Horace Mann Educators Corporation	3.02%	$1.36	34.55%
VG	Venture Global, Inc.	3.02%	$0.21	24.09%
HFBL	Home Federal Bancorp, Inc. of Louisiana	3.01%	$0.54	35.96%
TOWN	TowneBank	3.01%	$1.00	45.24%
GBCI	Glacier Bancorp, Inc.	3.00%	$1.34	64.06%
MBWM	Mercantile Bank Corporation	3.00%	$1.43	27.14%
PPL	PPL Corporation	3.00%	$1.05	71.70%
DTSQ	DT Cloud Star Acquisition Corporation	2.99%	$0.32	87.02%
EBMT	Eagle Bancorp Montana, Inc.	2.99%	$0.58	33.76%
INDB	Independent Bank Corp.	2.99%	$2.19	35.86%
ESSA	ESSA Bancorp, Inc.	2.98%	$0.61	39.75%
RDN	Radian Group Inc.	2.98%	$1.07	25.60%
0K0X.L	MetLife, Inc.	2.96%	$2.36	41.08%
CUBB	Customers Bancorp, Inc 5.375% S	2.96%	$0.66	12.54%
HBB	Hamilton Beach Brands Holding Company	2.96%	$0.47	20.02%
SD	SandRidge Energy, Inc.	2.96%	$0.44	24.38%
STRW	Strawberry Fields REIT LLC	2.95%	$0.38	70.76%
INGR	Ingredion Incorporated	2.94%	$3.23	32.02%
JWN	Nordstrom, Inc.	2.94%	$0.73	42.03%
PKBK	Parke Bancorp, Inc.	2.94%	$0.71	25.08%
0JW2.L	M&T Bank Corporation	2.93%	$5.91	33.38%
EIG	Employers Holdings, Inc.	2.93%	$1.26	48.48%
MYE	Myers Industries, Inc.	2.93%	$0.55	73.41%
RM	Regional Management Corp.	2.93%	$1.15	28.16%
HSY	The Hershey Company	2.92%	$5.33	79.75%
STZ	Constellation Brands, Inc.	2.92%	$4.12	59.24%
AROC	Archrock, Inc.	2.91%	$0.77	51.05%
JXN	Jackson Financial Inc.	2.91%	$3.13	38.19%
OSPN	OneSpan Inc.	2.91%	$0.36	23.87%
0LC6.L	Sysco Corporation	2.90%	$2.10	55.57%
EXE	Expand Energy Corporation	2.89%	$3.17	87.89%
PG	The Procter & Gamble Company	2.89%	$4.09	59.50%
RES	RPC, Inc.	2.89%	$0.16	72.96%
0M1R.L	Xcel Energy Inc.	2.88%	$2.16	65.69%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Ørsted A/S (ORSTED.CO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener