DDM Analysis: 0QNO.L

Valuation Snapshot

Stable Growth	$674.21 - $3,590.71	$1,335.23
Multi-Stage	$413.07 - $451.71	$432.03
Blended Fair Value	$883.63
Current Price	$565.00
Upside	56.39%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	7.14%	9.90%	3.99	3.61	3.09	3.12	2.83	2.83	2.86	2.22	1.82	1.82
YoY Growth	-	-	10.77%	16.59%	-0.89%	10.29%	0.00%	-0.97%	28.75%	22.14%	0.00%	16.96%
Dividend Yield	-	-	0.75%	1.02%	0.68%	0.41%	0.50%	0.80%	1.12%	0.84%	1.11%	1.20%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,306.00
(-) Cash Dividends Paid (M)	569.00
(=) Cash Retained (M)	737.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	261.20	163.25	97.95
Cash Retained (M)	737.00	737.00	737.00
(-) Cash Required (M)	-261.20	-163.25	-97.95
(=) Excess Retained (M)	475.80	573.75	639.05
(/) Shares Outstanding (M)	72.09	72.09	72.09
(=) Excess Retained per Share	6.60	7.96	8.86
LTM Dividend per Share	7.89	7.89	7.89
(+) Excess Retained per Share	6.60	7.96	8.86
(=) Adjusted Dividend	14.49	15.85	16.76
WACC / Discount Rate	7.40%	7.40%	7.40%
Growth Rate	5.14%	6.14%	7.14%
Fair Value	$674.21	$1,335.23	$3,590.71
Upside / Downside	19.33%	136.32%	535.52%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,306.00	1,386.19	1,471.31	1,561.65	1,657.54	1,759.31	1,812.09
Payout Ratio	43.57%	52.85%	62.14%	71.43%	80.71%	90.00%	92.50%
Projected Dividends (M)	569.00	732.66	914.28	1,115.44	1,337.86	1,583.38	1,676.18

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.40%	7.40%	7.40%
Growth Rate	5.14%	6.14%	7.14%
Year 1 PV (M)	675.75	682.18	688.61
Year 2 PV (M)	777.76	792.63	807.63
Year 3 PV (M)	875.18	900.39	926.08
Year 4 PV (M)	968.15	1,005.51	1,043.95
Year 5 PV (M)	1,056.83	1,108.05	1,161.24
PV of Terminal Value (M)	25,425.05	26,657.38	27,937.02
Equity Value (M)	29,778.73	31,146.14	32,564.53
Shares Outstanding (M)	72.09	72.09	72.09
Fair Value	$413.07	$432.03	$451.71
Upside / Downside	-26.89%	-23.53%	-20.05%

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

Lonza Group AG (0QNO.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener