DDM Analysis: 0QMR.L

Valuation Snapshot

Stable Growth	$1,172.42 - $5,132.69	$2,804.05
Multi-Stage	$741.73 - $811.41	$775.93
Blended Fair Value	$1,789.99
Current Price	$808.00
Upside	121.53%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	11.20%	10.11%	8.50	8.50	8.50	7.50	7.50	5.00	4.25	3.75	3.25	3.25
YoY Growth	-	-	0.00%	0.01%	13.32%	0.00%	50.00%	17.68%	13.37%	15.41%	0.00%	0.07%
Dividend Yield	-	-	1.42%	1.83%	1.93%	1.29%	1.95%	1.37%	2.14%	1.76%	2.11%	2.65%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	319.89
(-) Cash Dividends Paid (M)	221.39
(=) Cash Retained (M)	98.50

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	63.98	39.99	23.99
Cash Retained (M)	98.50	98.50	98.50
(-) Cash Required (M)	-63.98	-39.99	-23.99
(=) Excess Retained (M)	34.52	58.51	74.51
(/) Shares Outstanding (M)	12.30	12.30	12.30
(=) Excess Retained per Share	2.81	4.76	6.06
LTM Dividend per Share	18.00	18.00	18.00
(+) Excess Retained per Share	2.81	4.76	6.06
(=) Adjusted Dividend	20.81	22.76	24.06
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	4.68%	5.68%	6.68%
Fair Value	$1,172.42	$2,804.05	$5,132.69
Upside / Downside	45.10%	247.04%	535.23%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	319.89	338.07	357.27	377.57	399.03	421.70	434.35
Payout Ratio	69.21%	73.37%	77.52%	81.68%	85.84%	90.00%	92.50%
Projected Dividends (M)	221.39	248.03	276.98	308.41	342.53	379.53	401.77

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	4.68%	5.68%	6.68%
Year 1 PV (M)	230.60	232.80	235.01
Year 2 PV (M)	239.42	244.02	248.66
Year 3 PV (M)	247.87	255.04	262.35
Year 4 PV (M)	255.94	265.86	276.07
Year 5 PV (M)	263.66	276.50	289.83
PV of Terminal Value (M)	7,886.04	8,269.98	8,668.72
Equity Value (M)	9,123.54	9,544.20	9,980.63
Shares Outstanding (M)	12.30	12.30	12.30
Fair Value	$741.73	$775.93	$811.41
Upside / Downside	-8.20%	-3.97%	0.42%

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

BELIMO Holding AG (0QMR.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener