DDM Analysis: ELOS-B.ST

Valuation Snapshot

Stable Growth	$165.17 - $432.96	$251.63
Multi-Stage	$113.24 - $123.81	$118.43
Blended Fair Value	$185.03
Current Price	$213.00
Upside	-13.13%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
DPS	0.00%	0.00%	0.00	1.57	0.00	1.04	0.00	1.02	0.78	2.35	1.57	0.78
YoY Growth	-	-	-100.00%	0.00%	-100.00%	0.00%	-100.00%	30.00%	-66.67%	50.00%	100.00%	-33.33%
Dividend Yield	-	-	0.00%	0.53%	0.00%	1.50%	0.00%	1.48%	0.93%	2.47%	1.78%	1.20%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	54.95
(-) Cash Dividends Paid (M)	8.10
(=) Cash Retained (M)	46.85

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	10.99	6.87	4.12
Cash Retained (M)	46.85	46.85	46.85
(-) Cash Required (M)	-10.99	-6.87	-4.12
(=) Excess Retained (M)	35.86	39.98	42.73
(/) Shares Outstanding (M)	7.72	7.72	7.72
(=) Excess Retained per Share	4.64	5.18	5.53
LTM Dividend per Share	1.05	1.05	1.05
(+) Excess Retained per Share	4.64	5.18	5.53
(=) Adjusted Dividend	5.69	6.22	6.58
WACC / Discount Rate	9.07%	9.07%	9.07%
Growth Rate	5.43%	6.43%	7.43%
Fair Value	$165.17	$251.63	$432.96
Upside / Downside	-22.46%	18.14%	103.27%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	54.95	58.49	62.25	66.25	70.52	75.05	77.31
Payout Ratio	14.74%	29.79%	44.84%	59.90%	74.95%	90.00%	92.50%
Projected Dividends (M)	8.10	17.42	27.92	39.68	52.85	67.55	71.51

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.07%	9.07%	9.07%
Growth Rate	5.43%	6.43%	7.43%
Year 1 PV (M)	15.83	15.98	16.13
Year 2 PV (M)	23.03	23.47	23.91
Year 3 PV (M)	29.73	30.59	31.46
Year 4 PV (M)	35.97	37.35	38.77
Year 5 PV (M)	41.75	43.77	45.86
PV of Terminal Value (M)	728.44	763.64	800.20
Equity Value (M)	874.74	914.79	956.33
Shares Outstanding (M)	7.72	7.72	7.72
Fair Value	$113.24	$118.43	$123.81
Upside / Downside	-46.83%	-44.40%	-41.88%

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

Elos Medtech AB (publ) (ELOS-B.ST)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener