DDM Analysis: KGX.DE

Valuation Snapshot

Stable Growth	$38.30 - $81.51	$54.44
Multi-Stage	$38.46 - $42.09	$40.24
Blended Fair Value	$47.34
Current Price	$57.45
Upside	-17.60%
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	-8.29%	10.28%	0.70	0.19	1.50	0.41	0.04	1.08	0.89	0.66	0.58	0.41
YoY Growth	-	-	268.67%	-87.34%	266.29%	1,042.55%	-96.68%	21.15%	34.41%	14.34%	39.96%	57.39%
Dividend Yield	-	-	1.83%	0.39%	4.21%	0.68%	0.04%	2.76%	1.82%	0.88%	0.95%	0.81%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	271.80
(-) Cash Dividends Paid (M)	107.50
(=) Cash Retained (M)	164.30

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	54.36	33.98	20.39
Cash Retained (M)	164.30	164.30	164.30
(-) Cash Required (M)	-54.36	-33.98	-20.39
(=) Excess Retained (M)	109.94	130.33	143.92
(/) Shares Outstanding (M)	131.11	131.11	131.11
(=) Excess Retained per Share	0.84	0.99	1.10
LTM Dividend per Share	0.82	0.82	0.82
(+) Excess Retained per Share	0.84	0.99	1.10
(=) Adjusted Dividend	1.66	1.81	1.92
WACC / Discount Rate	7.97%	7.97%	7.97%
Growth Rate	3.49%	4.49%	5.49%
Fair Value	$38.30	$54.44	$81.51
Upside / Downside	-33.34%	-5.24%	41.88%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	271.80	284.00	296.74	310.06	323.98	338.52	348.67
Payout Ratio	39.55%	49.64%	59.73%	69.82%	79.91%	90.00%	92.50%
Projected Dividends (M)	107.50	140.98	177.25	216.49	258.89	304.67	322.52

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.97%	7.97%	7.97%
Growth Rate	3.49%	4.49%	5.49%
Year 1 PV (M)	129.32	130.57	131.82
Year 2 PV (M)	149.15	152.05	154.97
Year 3 PV (M)	167.11	172.00	176.99
Year 4 PV (M)	183.32	190.51	197.91
Year 5 PV (M)	197.90	207.64	217.77
PV of Terminal Value (M)	4,215.53	4,423.18	4,638.93
Equity Value (M)	5,042.33	5,275.95	5,518.38
Shares Outstanding (M)	131.11	131.11	131.11
Fair Value	$38.46	$40.24	$42.09
Upside / Downside	-33.06%	-29.96%	-26.74%

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

Kion Group AG (KGX.DE)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener