DDM Analysis: HEBA-B.ST

Valuation Snapshot

Stable Growth	$47.99 - $204.29	$83.00
Multi-Stage	$43.96 - $48.19	$46.04
Blended Fair Value	$64.52
Current Price	$31.65
Upside	103.86%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-1.11%	5.66%	0.53	0.46	0.81	0.66	0.61	0.56	0.46	0.41	0.38	0.33
YoY Growth	-	-	15.61%	-43.75%	23.08%	8.33%	9.09%	22.22%	12.50%	6.67%	15.38%	8.33%
Dividend Yield	-	-	2.00%	1.36%	2.86%	0.87%	1.06%	1.34%	1.28%	1.49%	1.37%	1.19%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	259.60
(-) Cash Dividends Paid (M)	85.95
(=) Cash Retained (M)	173.65

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	51.92	32.45	19.47
Cash Retained (M)	173.65	173.65	173.65
(-) Cash Required (M)	-51.92	-32.45	-19.47
(=) Excess Retained (M)	121.73	141.20	154.18
(/) Shares Outstanding (M)	162.21	162.21	162.21
(=) Excess Retained per Share	0.75	0.87	0.95
LTM Dividend per Share	0.53	0.53	0.53
(+) Excess Retained per Share	0.75	0.87	0.95
(=) Adjusted Dividend	1.28	1.40	1.48
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	3.66%	4.66%	5.66%
Fair Value	$47.99	$83.00	$204.29
Upside / Downside	51.62%	162.26%	545.47%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	259.60	271.70	284.35	297.60	311.47	325.98	335.76
Payout Ratio	33.11%	44.49%	55.86%	67.24%	78.62%	90.00%	92.50%
Projected Dividends (M)	85.95	120.87	158.85	200.12	244.88	293.38	310.58

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	3.66%	4.66%	5.66%
Year 1 PV (M)	112.48	113.57	114.65
Year 2 PV (M)	137.58	140.25	142.94
Year 3 PV (M)	161.30	166.02	170.82
Year 4 PV (M)	183.70	190.89	198.29
Year 5 PV (M)	204.82	214.89	225.36
PV of Terminal Value (M)	6,331.01	6,642.33	6,965.79
Equity Value (M)	7,130.90	7,467.95	7,817.86
Shares Outstanding (M)	162.21	162.21	162.21
Fair Value	$43.96	$46.04	$48.19
Upside / Downside	38.89%	45.46%	52.27%

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

Periods / Units / Analysis

Fundamentals

Valuations

Mode

Miscellaneous

Ticker

Industry

Sector

Heba Fastighets AB (publ) (HEBA-B.ST)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener