DDM Analysis: BORG.ST

Valuation Snapshot

Stable Growth	$139.33 - $678.03	$298.36
Multi-Stage	$100.88 - $110.52	$105.61
Blended Fair Value	$201.98
Current Price	$60.50
Upside	233.86%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	8.45%	7.18%	3.00	2.00	2.50	1.50	0.00	2.00	2.00	2.00	2.00	1.50
YoY Growth	-	-	50.00%	-20.00%	66.66%	0.00%	-100.00%	0.00%	0.00%	0.00%	33.33%	0.00%
Dividend Yield	-	-	5.75%	3.85%	6.68%	3.09%	0.00%	18.55%	7.94%	8.18%	5.42%	4.72%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	86.73
(-) Cash Dividends Paid (M)	37.72
(=) Cash Retained (M)	49.01

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	17.35	10.84	6.50
Cash Retained (M)	49.01	49.01	49.01
(-) Cash Required (M)	-17.35	-10.84	-6.50
(=) Excess Retained (M)	31.66	38.17	42.50
(/) Shares Outstanding (M)	25.15	25.15	25.15
(=) Excess Retained per Share	1.26	1.52	1.69
LTM Dividend per Share	1.50	1.50	1.50
(+) Excess Retained per Share	1.26	1.52	1.69
(=) Adjusted Dividend	2.76	3.02	3.19
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	4.27%	5.27%	6.27%
Fair Value	$139.33	$298.36	$678.03
Upside / Downside	130.30%	393.16%	1,020.71%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	86.73	91.30	96.11	101.18	106.51	112.12	115.49
Payout Ratio	43.49%	52.80%	62.10%	71.40%	80.70%	90.00%	92.50%
Projected Dividends (M)	37.72	48.20	59.68	72.24	85.95	100.91	106.83

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	4.27%	5.27%	6.27%
Year 1 PV (M)	44.90	45.33	45.76
Year 2 PV (M)	51.79	52.78	53.79
Year 3 PV (M)	58.39	60.08	61.81
Year 4 PV (M)	64.71	67.23	69.82
Year 5 PV (M)	70.77	74.23	77.82
PV of Terminal Value (M)	2,246.44	2,356.25	2,470.31
Equity Value (M)	2,536.99	2,655.90	2,779.32
Shares Outstanding (M)	25.15	25.15	25.15
Fair Value	$100.88	$105.61	$110.52
Upside / Downside	66.75%	74.56%	82.67%

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

Björn Borg AB (publ) (BORG.ST)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener