DDM Analysis: CAST.ST

Valuation Snapshot

Stable Growth	$40.16 - $57.27	$48.57
Multi-Stage	$116.21 - $128.51	$122.24
Blended Fair Value	$85.40
Current Price	$106.30
Upside	-19.66%
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	-26.77%	-6.63%	0.71	1.98	4.14	3.83	3.61	3.39	2.94	2.77	1.63	1.53
YoY Growth	-	-	-63.93%	-52.28%	8.00%	6.31%	6.54%	15.12%	6.00%	69.90%	6.63%	8.18%
Dividend Yield	-	-	0.64%	1.43%	4.09%	1.96%	2.23%	2.40%	1.92%	2.42%	1.64%	1.63%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,038.00
(-) Cash Dividends Paid (M)	654.00
(=) Cash Retained (M)	2,384.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	607.60	379.75	227.85
Cash Retained (M)	2,384.00	2,384.00	2,384.00
(-) Cash Required (M)	-607.60	-379.75	-227.85
(=) Excess Retained (M)	1,776.40	2,004.25	2,156.15
(/) Shares Outstanding (M)	492.32	492.32	492.32
(=) Excess Retained per Share	3.61	4.07	4.38
LTM Dividend per Share	1.33	1.33	1.33
(+) Excess Retained per Share	3.61	4.07	4.38
(=) Adjusted Dividend	4.94	5.40	5.71
WACC / Discount Rate	6.19%	6.19%	6.19%
Growth Rate	-5.43%	-4.43%	-3.43%
Fair Value	$40.16	$48.57	$57.27
Upside / Downside	-62.22%	-54.31%	-46.12%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,038.00	2,903.41	2,774.79	2,651.87	2,534.39	2,422.11	2,494.78
Payout Ratio	21.53%	35.22%	48.92%	62.61%	76.31%	90.00%	92.50%
Projected Dividends (M)	654.00	1,022.64	1,357.33	1,660.36	1,933.88	2,179.90	2,307.67

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.19%	6.19%	6.19%
Growth Rate	-5.43%	-4.43%	-3.43%
Year 1 PV (M)	952.91	962.99	973.06
Year 2 PV (M)	1,178.54	1,203.60	1,228.92
Year 3 PV (M)	1,343.36	1,386.43	1,430.41
Year 4 PV (M)	1,457.97	1,520.63	1,585.28
Year 5 PV (M)	1,531.40	1,614.09	1,700.33
PV of Terminal Value (M)	50,750.04	53,490.59	56,348.27
Equity Value (M)	57,214.22	60,178.32	63,266.26
Shares Outstanding (M)	492.32	492.32	492.32
Fair Value	$116.21	$122.24	$128.51
Upside / Downside	9.33%	14.99%	20.89%

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

Castellum AB (publ) (CAST.ST)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener