DDM Analysis: WALL-B.ST

Valuation Snapshot

Stable Growth	$25.92 - $39.72	$32.36
Multi-Stage	$58.94 - $64.99	$61.90
Blended Fair Value	$47.13
Current Price	$43.66
Upside	7.95%
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	-11.79%	-0.27%	0.50	0.61	0.61	0.60	0.25	0.94	0.90	0.86	0.76	0.58
YoY Growth	-	-	-16.96%	-0.25%	1.02%	141.98%	-73.62%	5.32%	4.86%	11.87%	32.18%	11.57%
Dividend Yield	-	-	1.17%	1.20%	1.55%	0.88%	0.42%	1.67%	1.90%	2.26%	2.12%	1.65%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,874.00
(-) Cash Dividends Paid (M)	326.00
(=) Cash Retained (M)	1,548.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	374.80	234.25	140.55
Cash Retained (M)	1,548.00	1,548.00	1,548.00
(-) Cash Required (M)	-374.80	-234.25	-140.55
(=) Excess Retained (M)	1,173.20	1,313.75	1,407.45
(/) Shares Outstanding (M)	650.16	650.16	650.16
(=) Excess Retained per Share	1.80	2.02	2.16
LTM Dividend per Share	0.50	0.50	0.50
(+) Excess Retained per Share	1.80	2.02	2.16
(=) Adjusted Dividend	2.31	2.52	2.67
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	-2.27%	-1.27%	-0.27%
Fair Value	$25.92	$32.36	$39.72
Upside / Downside	-40.64%	-25.88%	-9.03%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,874.00	1,850.19	1,826.69	1,803.49	1,780.58	1,757.96	1,810.69
Payout Ratio	17.40%	31.92%	46.44%	60.96%	75.48%	90.00%	92.50%
Projected Dividends (M)	326.00	590.52	848.27	1,099.38	1,343.96	1,582.16	1,674.89

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	-2.27%	-1.27%	-0.27%
Year 1 PV (M)	549.25	554.87	560.49
Year 2 PV (M)	733.85	748.95	764.20
Year 3 PV (M)	884.62	912.06	940.05
Year 4 PV (M)	1,005.86	1,047.66	1,090.76
Year 5 PV (M)	1,101.38	1,158.89	1,218.79
PV of Terminal Value (M)	34,047.43	35,825.36	37,676.80
Equity Value (M)	38,322.40	40,247.80	42,251.09
Shares Outstanding (M)	650.16	650.16	650.16
Fair Value	$58.94	$61.90	$64.99
Upside / Downside	35.00%	41.79%	48.84%

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

Wallenstam AB (publ) (WALL-B.ST)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener