DDM Analysis: DSV.CO

Valuation Snapshot

Stable Growth	$644.44 - $1,142.74	$855.00
Multi-Stage	$503.58 - $549.45	$526.11
Blended Fair Value	$690.55
Current Price	$1,522.00
Upside	-54.63%
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	29.37%	18.96%	6.87	6.38	5.91	4.12	2.63	1.89	1.70	1.53	1.46	1.27
YoY Growth	-	-	7.65%	7.88%	43.48%	56.46%	39.01%	11.32%	11.11%	4.59%	15.55%	4.81%
Dividend Yield	-	-	0.52%	0.56%	0.45%	0.32%	0.21%	0.31%	0.31%	0.32%	0.41%	0.46%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	10,160.00
(-) Cash Dividends Paid (M)	1,683.00
(=) Cash Retained (M)	8,477.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,032.00	1,270.00	762.00
Cash Retained (M)	8,477.00	8,477.00	8,477.00
(-) Cash Required (M)	-2,032.00	-1,270.00	-762.00
(=) Excess Retained (M)	6,445.00	7,207.00	7,715.00
(/) Shares Outstanding (M)	223.26	223.26	223.26
(=) Excess Retained per Share	28.87	32.28	34.56
LTM Dividend per Share	7.54	7.54	7.54
(+) Excess Retained per Share	28.87	32.28	34.56
(=) Adjusted Dividend	36.41	39.82	42.09
WACC / Discount Rate	11.46%	11.46%	11.46%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$644.44	$855.00	$1,142.74
Upside / Downside	-57.66%	-43.82%	-24.92%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	10,160.00	10,820.40	11,523.73	12,272.77	13,070.50	13,920.08	14,337.68
Payout Ratio	16.56%	31.25%	45.94%	60.63%	75.31%	90.00%	92.50%
Projected Dividends (M)	1,683.00	3,381.59	5,293.88	7,440.49	9,843.78	12,528.07	13,262.36

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	11.46%	11.46%	11.46%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	3,005.42	3,033.91	3,062.39
Year 2 PV (M)	4,181.60	4,261.25	4,341.65
Year 3 PV (M)	5,223.41	5,373.36	5,526.14
Year 4 PV (M)	6,141.85	6,378.05	6,620.99
Year 5 PV (M)	6,947.13	7,282.68	7,631.07
PV of Terminal Value (M)	86,931.66	91,130.49	95,490.02
Equity Value (M)	112,431.07	117,459.73	122,672.27
Shares Outstanding (M)	223.26	223.26	223.26
Fair Value	$503.58	$526.11	$549.45
Upside / Downside	-66.91%	-65.43%	-63.90%

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

DSV A/S (DSV.CO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener