DDM Analysis: KEMIRA.HE

Valuation Snapshot

Stable Growth	$23.04 - $44.77	$31.68
Multi-Stage	$36.71 - $40.30	$38.47
Blended Fair Value	$35.07
Current Price	$19.67
Upside	78.31%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	5.29%	1.99%	0.67	0.61	0.57	0.61	0.55	0.52	0.56	0.56	0.56	0.56
YoY Growth	-	-	9.98%	7.09%	-6.72%	11.20%	5.93%	-7.33%	0.46%	0.46%	-0.12%	0.70%
Dividend Yield	-	-	3.36%	3.50%	3.53%	5.17%	4.22%	5.90%	5.01%	5.38%	4.84%	5.68%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	224.60
(-) Cash Dividends Paid (M)	112.00
(=) Cash Retained (M)	112.60

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	44.92	28.08	16.85
Cash Retained (M)	112.60	112.60	112.60
(-) Cash Required (M)	-44.92	-28.08	-16.85
(=) Excess Retained (M)	67.68	84.53	95.76
(/) Shares Outstanding (M)	155.30	155.30	155.30
(=) Excess Retained per Share	0.44	0.54	0.62
LTM Dividend per Share	0.72	0.72	0.72
(+) Excess Retained per Share	0.44	0.54	0.62
(=) Adjusted Dividend	1.16	1.27	1.34
WACC / Discount Rate	6.36%	6.36%	6.36%
Growth Rate	1.27%	2.27%	3.27%
Fair Value	$23.04	$31.68	$44.77
Upside / Downside	17.13%	61.05%	127.63%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	224.60	229.70	234.92	240.25	245.71	251.29	258.83
Payout Ratio	49.87%	57.89%	65.92%	73.95%	81.97%	90.00%	92.50%
Projected Dividends (M)	112.00	132.98	154.86	177.66	201.42	226.16	239.42

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.36%	6.36%	6.36%
Growth Rate	1.27%	2.27%	3.27%
Year 1 PV (M)	123.81	125.03	126.26
Year 2 PV (M)	134.24	136.90	139.59
Year 3 PV (M)	143.38	147.67	152.04
Year 4 PV (M)	151.34	157.41	163.66
Year 5 PV (M)	158.22	166.19	174.47
PV of Terminal Value (M)	4,989.56	5,240.82	5,502.10
Equity Value (M)	5,700.55	5,974.02	6,258.12
Shares Outstanding (M)	155.30	155.30	155.30
Fair Value	$36.71	$38.47	$40.30
Upside / Downside	86.61%	95.56%	104.87%

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

Kemira Oyj (KEMIRA.HE)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener