DDM Analysis: 0QN2.L

Valuation Snapshot

Stable Growth	$2,894.41 - $6,273.54	$4,141.08
Multi-Stage	$3,454.58 - $3,786.76	$3,617.55
Blended Fair Value	$3,879.32
Current Price	$1,982.00
Upside	95.73%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	7.42%	13.45%	31.96	31.73	30.67	26.88	22.74	22.35	16.87	16.44	12.35	9.25
YoY Growth	-	-	0.73%	3.46%	14.07%	18.22%	1.76%	32.43%	2.63%	33.12%	33.55%	2.24%
Dividend Yield	-	-	1.60%	1.19%	1.31%	0.65%	0.84%	1.03%	1.19%	1.14%	1.11%	1.08%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	128.03
(-) Cash Dividends Paid (M)	53.18
(=) Cash Retained (M)	74.84

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	25.61	16.00	9.60
Cash Retained (M)	74.84	74.84	74.84
(-) Cash Required (M)	-25.61	-16.00	-9.60
(=) Excess Retained (M)	49.24	58.84	65.24
(/) Shares Outstanding (M)	0.83	0.83	0.83
(=) Excess Retained per Share	59.45	71.04	78.77
LTM Dividend per Share	64.21	64.21	64.21
(+) Excess Retained per Share	59.45	71.04	78.77
(=) Adjusted Dividend	123.66	135.25	142.98
WACC / Discount Rate	7.01%	7.01%	7.01%
Growth Rate	2.63%	3.63%	4.63%
Fair Value	$2,894.41	$4,141.08	$6,273.54
Upside / Downside	46.03%	108.93%	216.53%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	128.03	132.67	137.48	142.47	147.64	152.99	157.58
Payout Ratio	41.54%	51.23%	60.92%	70.62%	80.31%	90.00%	92.50%
Projected Dividends (M)	53.18	67.97	83.76	100.61	118.57	137.69	145.77

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.01%	7.01%	7.01%
Growth Rate	2.63%	3.63%	4.63%
Year 1 PV (M)	62.90	63.52	64.13
Year 2 PV (M)	71.74	73.14	74.56
Year 3 PV (M)	79.74	82.10	84.50
Year 4 PV (M)	86.97	90.41	93.95
Year 5 PV (M)	93.48	98.12	102.95
PV of Terminal Value (M)	2,466.48	2,589.01	2,716.36
Equity Value (M)	2,861.32	2,996.30	3,136.45
Shares Outstanding (M)	0.83	0.83	0.83
Fair Value	$3,454.58	$3,617.55	$3,786.76
Upside / Downside	74.30%	82.52%	91.06%

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

Interroll Holding AG (0QN2.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener