DDM Analysis: AKVA.OL

Valuation Snapshot

Stable Growth	$68.64 - $126.27	$92.41
Multi-Stage	$100.87 - $110.80	$105.74
Blended Fair Value	$99.07
Current Price	$82.00
Upside	20.82%
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	0.00%	0.00%	0.00	0.00	1.00	0.91	0.96	1.60	1.22	0.89	0.53	0.71
YoY Growth	-	-	0.00%	-100.00%	10.37%	-5.72%	-39.88%	31.13%	37.38%	66.56%	-24.71%	-0.38%
Dividend Yield	-	-	0.00%	0.00%	1.70%	1.11%	1.05%	3.41%	1.81%	1.35%	0.80%	1.47%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	171.36
(-) Cash Dividends Paid (M)	36.31
(=) Cash Retained (M)	135.05

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	34.27	21.42	12.85
Cash Retained (M)	135.05	135.05	135.05
(-) Cash Required (M)	-34.27	-21.42	-12.85
(=) Excess Retained (M)	100.78	113.63	122.20
(/) Shares Outstanding (M)	36.32	36.32	36.32
(=) Excess Retained per Share	2.77	3.13	3.36
LTM Dividend per Share	1.00	1.00	1.00
(+) Excess Retained per Share	2.77	3.13	3.36
(=) Adjusted Dividend	3.77	4.13	4.36
WACC / Discount Rate	6.88%	6.88%	6.88%
Growth Rate	1.31%	2.31%	3.31%
Fair Value	$68.64	$92.41	$126.27
Upside / Downside	-16.29%	12.69%	53.98%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	171.36	175.32	179.38	183.53	187.77	192.11	197.87
Payout Ratio	21.19%	34.95%	48.71%	62.48%	76.24%	90.00%	92.50%
Projected Dividends (M)	36.31	61.28	87.38	114.66	143.15	172.90	183.03

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.88%	6.88%	6.88%
Growth Rate	1.31%	2.31%	3.31%
Year 1 PV (M)	56.77	57.33	57.89
Year 2 PV (M)	75.00	76.49	77.99
Year 3 PV (M)	91.18	93.90	96.68
Year 4 PV (M)	105.46	109.69	114.04
Year 5 PV (M)	118.01	123.95	130.13
PV of Terminal Value (M)	3,217.35	3,379.30	3,547.71
Equity Value (M)	3,663.77	3,840.67	4,024.44
Shares Outstanding (M)	36.32	36.32	36.32
Fair Value	$100.87	$105.74	$110.80
Upside / Downside	23.01%	28.95%	35.12%

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

AKVA group ASA (AKVA.OL)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener