DDM Analysis: FPAR-A.ST

Valuation Snapshot

Stable Growth	$27.90 - $50.22	$37.25
Multi-Stage	$49.60 - $54.47	$51.99
Blended Fair Value	$44.62
Current Price	$50.70
Upside	-12.00%
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	-4.79%	2.55%	1.15	1.15	2.22	2.04	1.87	1.47	1.34	1.25	1.07	1.01
YoY Growth	-	-	0.00%	-48.20%	8.97%	8.77%	27.46%	9.72%	6.92%	16.78%	6.79%	12.41%
Dividend Yield	-	-	2.17%	1.54%	3.71%	1.96%	2.22%	2.03%	1.92%	2.69%	2.48%	2.34%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	447.90
(-) Cash Dividends Paid (M)	246.50
(=) Cash Retained (M)	201.40

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	89.58	55.99	33.59
Cash Retained (M)	201.40	201.40	201.40
(-) Cash Required (M)	-89.58	-55.99	-33.59
(=) Excess Retained (M)	111.82	145.41	167.81
(/) Shares Outstanding (M)	222.60	222.60	222.60
(=) Excess Retained per Share	0.50	0.65	0.75
LTM Dividend per Share	1.11	1.11	1.11
(+) Excess Retained per Share	0.50	0.65	0.75
(=) Adjusted Dividend	1.61	1.76	1.86
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	0.55%	1.55%	2.55%
Fair Value	$27.90	$37.25	$50.22
Upside / Downside	-44.96%	-26.54%	-0.94%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	447.90	454.86	461.92	469.10	476.39	483.79	498.30
Payout Ratio	55.03%	62.03%	69.02%	76.01%	83.01%	90.00%	92.50%
Projected Dividends (M)	246.50	282.14	318.82	356.58	395.44	435.41	460.93

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	0.55%	1.55%	2.55%
Year 1 PV (M)	262.67	265.28	267.89
Year 2 PV (M)	276.34	281.87	287.45
Year 3 PV (M)	287.74	296.41	305.26
Year 4 PV (M)	297.08	309.07	321.43
Year 5 PV (M)	304.54	319.99	336.05
PV of Terminal Value (M)	9,612.13	10,099.69	10,606.84
Equity Value (M)	11,040.50	11,572.31	12,124.92
Shares Outstanding (M)	222.60	222.60	222.60
Fair Value	$49.60	$51.99	$54.47
Upside / Downside	-2.18%	2.54%	7.43%

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

Ticker

Industry

Sector

FastPartner AB (publ) (FPAR-A.ST)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener