DDM Analysis: DIOS.ST

Valuation Snapshot

Stable Growth	$942.30 - $1,110.41	$1,040.52
Multi-Stage	$390.84 - $429.26	$409.69
Blended Fair Value	$725.10
Current Price	$65.30
Upside	1,010.42%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-29.37%	-8.47%	0.50	2.38	2.62	3.13	1.56	2.85	2.75	1.90	1.50	1.50
YoY Growth	-	-	-78.93%	-9.16%	-16.25%	100.45%	-45.30%	3.59%	44.98%	26.29%	0.00%	23.84%
Dividend Yield	-	-	0.75%	2.77%	3.80%	3.05%	2.17%	4.30%	3.63%	3.37%	3.42%	3.21%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	799.00
(-) Cash Dividends Paid (M)	78.00
(=) Cash Retained (M)	721.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	159.80	99.88	59.93
Cash Retained (M)	721.00	721.00	721.00
(-) Cash Required (M)	-159.80	-99.88	-59.93
(=) Excess Retained (M)	561.20	621.13	661.08
(/) Shares Outstanding (M)	141.62	141.62	141.62
(=) Excess Retained per Share	3.96	4.39	4.67
LTM Dividend per Share	0.55	0.55	0.55
(+) Excess Retained per Share	3.96	4.39	4.67
(=) Adjusted Dividend	4.51	4.94	5.22
WACC / Discount Rate	4.43%	4.43%	4.43%
Growth Rate	4.39%	5.39%	6.39%
Fair Value	$942.30	$1,040.52	$1,110.41
Upside / Downside	1,343.04%	1,493.44%	1,600.48%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	799.00	842.06	887.45	935.28	985.68	1,038.81	1,069.97
Payout Ratio	9.76%	25.81%	41.86%	57.90%	73.95%	90.00%	92.50%
Projected Dividends (M)	78.00	217.33	371.46	541.57	728.94	934.93	989.72

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	4.43%	4.43%	4.43%
Growth Rate	4.39%	5.39%	6.39%
Year 1 PV (M)	206.14	208.11	210.09
Year 2 PV (M)	334.17	340.60	347.09
Year 3 PV (M)	462.09	475.50	489.16
Year 4 PV (M)	589.91	612.85	636.44
Year 5 PV (M)	717.63	752.67	789.06
PV of Terminal Value (M)	53,041.37	55,631.07	58,320.94
Equity Value (M)	55,351.31	58,020.79	60,792.78
Shares Outstanding (M)	141.62	141.62	141.62
Fair Value	$390.84	$409.69	$429.26
Upside / Downside	498.52%	527.39%	557.36%

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

Diös Fastigheter AB (publ) (DIOS.ST)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener