DDM Analysis: 0QLQ.L

Valuation Snapshot

Stable Growth	$373.25 - $1,274.55	$1,194.44
Multi-Stage	$164.77 - $180.31	$172.40
Blended Fair Value	$683.42
Current Price	$339.50
Upside	101.30%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	31.54%	21.85%	2.00	1.30	0.60	1.07	0.18	0.51	1.29	1.20	0.92	0.55
YoY Growth	-	-	53.84%	116.67%	-44.16%	481.79%	-63.63%	-60.71%	7.55%	30.07%	66.49%	100.21%
Dividend Yield	-	-	0.59%	0.32%	0.31%	0.66%	0.12%	0.41%	1.00%	0.83%	0.49%	0.40%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	87.50
(-) Cash Dividends Paid (M)	27.30
(=) Cash Retained (M)	60.20

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	17.50	10.94	6.56
Cash Retained (M)	60.20	60.20	60.20
(-) Cash Required (M)	-17.50	-10.94	-6.56
(=) Excess Retained (M)	42.70	49.27	53.64
(/) Shares Outstanding (M)	13.65	13.65	13.65
(=) Excess Retained per Share	3.13	3.61	3.93
LTM Dividend per Share	2.00	2.00	2.00
(+) Excess Retained per Share	3.13	3.61	3.93
(=) Adjusted Dividend	5.13	5.61	5.93
WACC / Discount Rate	6.95%	6.95%	6.95%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$373.25	$1,194.44	$1,274.55
Upside / Downside	9.94%	251.82%	275.42%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	87.50	93.19	99.25	105.70	112.57	119.89	123.48
Payout Ratio	31.20%	42.96%	54.72%	66.48%	78.24%	90.00%	92.50%
Projected Dividends (M)	27.30	40.03	54.31	70.27	88.08	107.90	114.22

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.95%	6.95%	6.95%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	37.08	37.43	37.79
Year 2 PV (M)	46.59	47.48	48.38
Year 3 PV (M)	55.84	57.44	59.08
Year 4 PV (M)	64.83	67.32	69.88
Year 5 PV (M)	73.56	77.11	80.80
PV of Terminal Value (M)	1,971.87	2,067.11	2,166.00
Equity Value (M)	2,249.77	2,353.90	2,461.92
Shares Outstanding (M)	13.65	13.65	13.65
Fair Value	$164.77	$172.40	$180.31
Upside / Downside	-51.47%	-49.22%	-46.89%

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

Ypsomed Holding AG (0QLQ.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener