DDM Analysis: NDA.DE

Valuation Snapshot

Stable Growth	$280.37 - $734.80	$427.16
Multi-Stage	$293.53 - $322.09	$307.54
Blended Fair Value	$367.35
Current Price	$106.20
Upside	245.90%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	3.27%	3.56%	1.51	1.40	1.80	1.60	1.30	1.29	1.60	1.52	1.32	1.42
YoY Growth	-	-	7.86%	-22.13%	12.50%	23.08%	1.00%	-19.35%	4.70%	15.34%	-6.60%	32.87%
Dividend Yield	-	-	1.42%	1.83%	2.42%	2.10%	1.48%	2.02%	2.92%	3.57%	1.68%	2.58%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	539.00
(-) Cash Dividends Paid (M)	66.00
(=) Cash Retained (M)	473.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	107.80	67.38	40.43
Cash Retained (M)	473.00	473.00	473.00
(-) Cash Required (M)	-107.80	-67.38	-40.43
(=) Excess Retained (M)	365.20	405.63	432.58
(/) Shares Outstanding (M)	43.65	43.65	43.65
(=) Excess Retained per Share	8.37	9.29	9.91
LTM Dividend per Share	1.51	1.51	1.51
(+) Excess Retained per Share	8.37	9.29	9.91
(=) Adjusted Dividend	9.88	10.81	11.42
WACC / Discount Rate	6.79%	6.79%	6.79%
Growth Rate	3.15%	4.15%	5.15%
Fair Value	$280.37	$427.16	$734.80
Upside / Downside	164.01%	302.22%	591.90%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	539.00	561.38	584.69	608.96	634.25	660.58	680.40
Payout Ratio	12.24%	27.80%	43.35%	58.90%	74.45%	90.00%	92.50%
Projected Dividends (M)	66.00	156.04	253.44	358.67	472.19	594.52	629.37

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.79%	6.79%	6.79%
Growth Rate	3.15%	4.15%	5.15%
Year 1 PV (M)	144.72	146.12	147.53
Year 2 PV (M)	218.01	222.25	226.54
Year 3 PV (M)	286.14	294.54	303.10
Year 4 PV (M)	349.37	363.12	377.27
Year 5 PV (M)	407.98	428.14	449.09
PV of Terminal Value (M)	11,405.56	11,969.23	12,554.98
Equity Value (M)	12,811.77	13,423.41	14,058.51
Shares Outstanding (M)	43.65	43.65	43.65
Fair Value	$293.53	$307.54	$322.09
Upside / Downside	176.39%	189.59%	203.29%

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

Aurubis AG (NDA.DE)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener