DDM Analysis: EXO.AS

Valuation Snapshot

Stable Growth	$169.55 - $216.54	$194.78
Multi-Stage	$443.66 - $498.71	$470.53
Blended Fair Value	$332.65
Current Price	$85.60
Upside	288.61%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-48.04%	3.24%	0.46	3.30	2.77	2.10	0.46	12.07	1.30	1.34	0.38	0.36
YoY Growth	-	-	-86.17%	19.13%	32.09%	355.00%	-96.18%	830.60%	-3.44%	254.88%	5.13%	8.33%
Dividend Yield	-	-	0.52%	3.65%	4.06%	3.18%	0.70%	18.25%	1.96%	2.03%	0.57%	0.54%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	16,084.00
(-) Cash Dividends Paid (M)	219.00
(=) Cash Retained (M)	15,865.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,216.80	2,010.50	1,206.30
Cash Retained (M)	15,865.00	15,865.00	15,865.00
(-) Cash Required (M)	-3,216.80	-2,010.50	-1,206.30
(=) Excess Retained (M)	12,648.20	13,854.50	14,658.70
(/) Shares Outstanding (M)	216.67	216.67	216.67
(=) Excess Retained per Share	58.38	63.94	67.66
LTM Dividend per Share	1.01	1.01	1.01
(+) Excess Retained per Share	58.38	63.94	67.66
(=) Adjusted Dividend	59.39	64.95	68.67
WACC / Discount Rate	7.25%	7.25%	7.25%
Growth Rate	-20.57%	-19.57%	-18.57%
Fair Value	$169.55	$194.78	$216.54
Upside / Downside	98.07%	127.54%	152.97%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	16,084.00	12,936.20	10,404.45	8,368.19	6,730.45	5,413.23	5,575.63
Payout Ratio	1.36%	19.09%	36.82%	54.54%	72.27%	90.00%	92.50%
Projected Dividends (M)	219.00	2,469.43	3,830.60	4,564.40	4,864.25	4,871.91	5,157.46

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.25%	7.25%	7.25%
Growth Rate	-20.57%	-19.57%	-18.57%
Year 1 PV (M)	2,273.86	2,302.48	2,331.11
Year 2 PV (M)	3,247.89	3,330.18	3,413.51
Year 3 PV (M)	3,563.56	3,699.86	3,839.59
Year 4 PV (M)	3,496.90	3,676.36	3,862.63
Year 5 PV (M)	3,225.03	3,433.22	3,652.02
PV of Terminal Value (M)	80,319.91	85,504.92	90,954.30
Equity Value (M)	96,127.14	101,947.02	108,053.16
Shares Outstanding (M)	216.67	216.67	216.67
Fair Value	$443.66	$470.53	$498.71
Upside / Downside	418.30%	449.68%	482.60%

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

Exor N.V. (EXO.AS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener