DDM Analysis: 0KBI.L

Valuation Snapshot

Stable Growth	$23.73 - $36.38	$29.64
Multi-Stage	$48.94 - $53.76	$51.30
Blended Fair Value	$40.47
Current Price	$82.05
Upside	-50.68%
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	-1.32%	0.33%	1.64	1.45	1.85	1.52	1.80	1.75	5.41	2.39	2.39	2.07
YoY Growth	-	-	12.95%	-21.62%	21.71%	-15.56%	2.86%	-67.62%	126.27%	0.05%	15.60%	30.34%
Dividend Yield	-	-	1.96%	2.07%	3.02%	2.18%	1.69%	2.17%	5.97%	2.93%	2.93%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	421.93
(-) Cash Dividends Paid (M)	282.37
(=) Cash Retained (M)	139.57

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	84.39	52.74	31.65
Cash Retained (M)	139.57	139.57	139.57
(-) Cash Required (M)	-84.39	-52.74	-31.65
(=) Excess Retained (M)	55.18	86.82	107.92
(/) Shares Outstanding (M)	161.08	161.08	161.08
(=) Excess Retained per Share	0.34	0.54	0.67
LTM Dividend per Share	1.75	1.75	1.75
(+) Excess Retained per Share	0.34	0.54	0.67
(=) Adjusted Dividend	2.10	2.29	2.42
WACC / Discount Rate	7.01%	7.01%	7.01%
Growth Rate	-1.67%	-0.67%	0.33%
Fair Value	$23.73	$29.64	$36.38
Upside / Downside	-71.07%	-63.88%	-55.66%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	421.93	419.11	416.30	413.50	410.73	407.98	420.22
Payout Ratio	66.92%	71.54%	76.15%	80.77%	85.38%	90.00%	92.50%
Projected Dividends (M)	282.37	299.82	317.02	333.98	350.70	367.18	388.70

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.01%	7.01%	7.01%
Growth Rate	-1.67%	-0.67%	0.33%
Year 1 PV (M)	277.35	280.17	282.99
Year 2 PV (M)	271.29	276.84	282.44
Year 3 PV (M)	264.39	272.54	280.85
Year 4 PV (M)	256.82	267.43	278.36
Year 5 PV (M)	248.74	261.65	275.09
PV of Terminal Value (M)	6,563.85	6,904.48	7,259.10
Equity Value (M)	7,882.46	8,263.11	8,658.85
Shares Outstanding (M)	161.08	161.08	161.08
Fair Value	$48.94	$51.30	$53.76
Upside / Downside	-40.36%	-37.48%	-34.48%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 13 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
CL	Colgate-Palmolive Company	2.88%	$2.24	62.40%
TCBK	TriCo Bancshares	2.87%	$1.35	37.83%
0U6R.L	Bunge Limited	2.86%	$3.05	31.37%
FBMS	The First Bancshares, Inc.	2.86%	$0.97	39.72%
RILYG	B. Riley Financial, Inc. 5.00% Senior Notes due 2026	2.86%	$0.58	56.91%
CNS	Cohen & Steers, Inc.	2.85%	$1.81	56.91%
MRBK	Meridian Corporation	2.85%	$0.49	27.85%
AMGN	Amgen Inc.	2.84%	$9.31	72.03%
BKH	Black Hills Corporation	2.84%	$1.98	50.60%
GABC	German American Bancorp, Inc.	2.84%	$1.11	40.35%
HOMB	Home Bancshares, Inc.	2.84%	$0.79	34.17%
KO	The Coca-Cola Company	2.84%	$1.96	65.04%
SBFG	SB Financial Group, Inc.	2.84%	$0.61	28.02%
TSBK	Timberland Bancorp, Inc.	2.84%	$1.00	27.24%
CATY	Cathay General Bancorp	2.83%	$1.38	31.20%
CWT	California Water Service Group	2.83%	$1.22	53.25%
EBIX	Ebix, Inc.	2.83%	$0.08	46.85%
CMS-PB	Consumers Energy Company	2.82%	$2.17	62.27%
EPRT	Essential Properties Realty Trust, Inc.	2.82%	$0.85	70.58%
GPK	Graphic Packaging Holding Company	2.82%	$0.43	24.85%
VALSX	Value Line Select Growth Fund	2.82%	$0.87	56.29%
CCNE	CNB Financial Corporation	2.81%	$0.72	35.05%
ORRF	Orrstown Financial Services, Inc.	2.81%	$0.98	26.05%
TXNM	TXNM Energy, Inc.	2.80%	$1.65	86.75%
STC	Stewart Information Services Corporation	2.79%	$1.95	54.56%
CVLY	Codorus Valley Bancorp, Inc.	2.77%	$0.67	28.98%
KKRS	KKR Group Finance Co. IX LLC 4.	2.77%	$0.49	7.61%
SHBI	Shore Bancshares, Inc.	2.77%	$0.48	28.28%
HNNA	Hennessy Advisors, Inc.	2.76%	$0.27	21.11%
HONE	HarborOne Bancorp, Inc.	2.76%	$0.33	51.05%
KMT	Kennametal Inc.	2.76%	$0.80	65.12%
PNM	PNM Resources, Inc.	2.76%	$1.12	57.65%
HWC	Hancock Whitney Corporation	2.75%	$1.77	31.35%
YOU	Clear Secure, Inc.	2.75%	$0.95	50.89%
0HE2.L	Ameren Corporation	2.74%	$2.78	53.51%
MTDR	Matador Resources Company	2.74%	$1.19	18.96%
OFG	OFG Bancorp	2.74%	$1.12	25.13%
VLO	Valero Energy Corporation	2.74%	$4.53	93.65%
YORW	The York Water Company	2.73%	$0.87	62.37%
CCZ	Comcast Holdings Corp.	2.72%	$1.63	26.92%
K	Kellanova	2.72%	$2.27	62.18%
ADT	ADT Inc.	2.71%	$0.22	29.95%
AVT	Avnet, Inc.	2.71%	$1.34	48.46%
BKU	BankUnited, Inc.	2.71%	$1.21	34.19%
CNOB	ConnectOne Bancorp, Inc.	2.71%	$0.71	48.64%
GBX	The Greenbrier Companies, Inc.	2.71%	$1.28	19.40%
PBHC	Pathfinder Bancorp, Inc.	2.71%	$0.38	26.39%
TRIN	Trinity Capital Inc.	2.71%	$0.41	20.50%
RILYN	B. Riley Financial, Inc. - 6.50	2.70%	$0.58	56.91%
0L5A.L	Sempra	2.69%	$2.41	72.79%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Knorr-Bremse AG (0KBI.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener