DDM Analysis: NIL-B.ST

Valuation Snapshot

Stable Growth	$149.74 - $584.69	$254.04
Multi-Stage	$144.66 - $158.66	$151.53
Blended Fair Value	$202.78
Current Price	$51.90
Upside	290.72%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-24.21%	-10.40%	1.00	5.06	5.00	2.00	0.00	4.00	4.00	3.60	3.00	3.50
YoY Growth	-	-	-80.24%	1.20%	149.98%	0.00%	-100.00%	0.00%	11.11%	20.00%	-14.29%	16.67%
Dividend Yield	-	-	1.64%	7.31%	6.94%	2.01%	0.00%	16.26%	5.47%	4.11%	3.52%	7.94%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	59.09
(-) Cash Dividends Paid (M)	17.10
(=) Cash Retained (M)	41.98

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	11.82	7.39	4.43
Cash Retained (M)	41.98	41.98	41.98
(-) Cash Required (M)	-11.82	-7.39	-4.43
(=) Excess Retained (M)	30.17	34.60	37.55
(/) Shares Outstanding (M)	11.40	11.40	11.40
(=) Excess Retained per Share	2.65	3.03	3.29
LTM Dividend per Share	1.50	1.50	1.50
(+) Excess Retained per Share	2.65	3.03	3.29
(=) Adjusted Dividend	4.15	4.53	4.79
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	3.47%	4.47%	5.47%
Fair Value	$149.74	$254.04	$584.69
Upside / Downside	188.51%	389.48%	1,026.56%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	59.09	61.73	64.49	67.37	70.38	73.53	75.73
Payout Ratio	28.94%	41.16%	53.37%	65.58%	77.79%	90.00%	92.50%
Projected Dividends (M)	17.10	25.40	34.41	44.18	54.75	66.17	70.05

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	3.47%	4.47%	5.47%
Year 1 PV (M)	23.66	23.89	24.12
Year 2 PV (M)	29.86	30.44	31.02
Year 3 PV (M)	35.70	36.74	37.81
Year 4 PV (M)	41.21	42.82	44.49
Year 5 PV (M)	46.39	48.68	51.05
PV of Terminal Value (M)	1,472.59	1,545.14	1,620.52
Equity Value (M)	1,649.40	1,727.71	1,809.00
Shares Outstanding (M)	11.40	11.40	11.40
Fair Value	$144.66	$151.53	$158.66
Upside / Downside	178.73%	191.96%	205.70%

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

Analysis Mode

Ticker

Industry

Sector

Nilörngruppen AB (NIL-B.ST)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener