DDM Analysis: 0R43.L

Valuation Snapshot

Stable Growth	$1,238.87 - $3,808.43	$3,569.06
Multi-Stage	$506.87 - $555.03	$530.51
Blended Fair Value	$2,049.78
Current Price	$251.50
Upside	715.02%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	0.89%	0.00%	3.38	4.48	5.04	4.22	3.65	3.23	2.65	2.11	1.75	0.39
YoY Growth	-	-	-24.64%	-10.97%	19.23%	15.56%	13.07%	22.09%	25.38%	20.37%	350.00%	0.00%
Dividend Yield	-	-	1.44%	2.07%	2.69%	1.35%	2.63%	4.61%	3.46%	3.57%	3.76%	0.93%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,179.00
(-) Cash Dividends Paid (M)	204.00
(=) Cash Retained (M)	975.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	235.80	147.38	88.43
Cash Retained (M)	975.00	975.00	975.00
(-) Cash Required (M)	-235.80	-147.38	-88.43
(=) Excess Retained (M)	739.20	827.63	886.58
(/) Shares Outstanding (M)	61.57	61.57	61.57
(=) Excess Retained per Share	12.01	13.44	14.40
LTM Dividend per Share	3.31	3.31	3.31
(+) Excess Retained per Share	12.01	13.44	14.40
(=) Adjusted Dividend	15.32	16.76	17.71
WACC / Discount Rate	6.80%	6.80%	6.80%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$1,238.87	$3,569.06	$3,808.43
Upside / Downside	392.59%	1,319.11%	1,414.29%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,179.00	1,255.64	1,337.25	1,424.17	1,516.74	1,615.33	1,663.79
Payout Ratio	17.30%	31.84%	46.38%	60.92%	75.46%	90.00%	92.50%
Projected Dividends (M)	204.00	399.82	620.24	867.62	1,144.54	1,453.80	1,539.01

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.80%	6.80%	6.80%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	370.83	374.35	377.86
Year 2 PV (M)	533.56	543.73	553.98
Year 3 PV (M)	692.26	712.13	732.38
Year 4 PV (M)	847.00	879.57	913.08
Year 5 PV (M)	997.86	1,046.05	1,096.10
PV of Terminal Value (M)	27,764.75	29,105.80	30,498.17
Equity Value (M)	31,206.27	32,661.63	34,171.57
Shares Outstanding (M)	61.57	61.57	61.57
Fair Value	$506.87	$530.51	$555.03
Upside / Downside	101.54%	110.94%	120.69%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 14 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
UVSP	Univest Financial Corporation	2.69%	$0.87	28.95%
VBTX	Veritex Holdings, Inc.	2.69%	$0.81	38.53%
CBT	Cabot Corporation	2.68%	$1.80	29.00%
PKOH	Park-Ohio Holdings Corp.	2.68%	$0.56	33.19%
WINA	Winmark Corporation	2.68%	$10.76	96.24%
CHCO	City Holding Company	2.67%	$3.20	36.27%
IDA	IDACORP, Inc.	2.67%	$3.40	58.98%
LFVN	LifeVantage Corporation	2.67%	$0.16	18.67%
MMM	3M Company	2.67%	$4.31	68.77%
MSEX	Middlesex Water Company	2.67%	$1.34	56.69%
ONB	Old National Bancorp	2.67%	$0.60	35.48%
0HQU.L	CF Industries Holdings, Inc.	2.66%	$2.07	24.22%
MGY	Magnolia Oil & Gas Corporation	2.66%	$0.60	32.28%
PEBK	Peoples Bancorp of North Carolina, Inc.	2.66%	$0.95	30.99%
GSBC	Great Southern Bancorp, Inc.	2.65%	$1.63	26.64%
HD	The Home Depot, Inc.	2.65%	$9.15	62.39%
MVBF	MVB Financial Corp.	2.65%	$0.68	27.31%
PPG	PPG Industries, Inc.	2.65%	$2.76	62.85%
TWMIX	American Century Emerging Markets Investor Class	2.64%	$0.40	76.80%
0M2A.L	Adeia Inc.	2.63%	$0.35	53.29%
ALLY	Ally Financial Inc.	2.63%	$1.20	59.56%
FRAF	Franklin Financial Services Corporation	2.63%	$1.28	36.88%
LEA	Lear Corporation	2.63%	$3.12	37.81%
VHI	Valhi, Inc.	2.63%	$0.32	49.46%
FHI	Federated Hermes, Inc.	2.62%	$1.37	27.23%
MKC	McCormick & Company, Incorporated	2.62%	$1.76	61.04%
SLB	SLB N.V.	2.62%	$1.05	42.94%
BAH	Booz Allen Hamilton Holding Corporation	2.61%	$2.22	33.15%
GILD	Gilead Sciences, Inc.	2.61%	$3.18	49.10%
AWR	American States Water Company	2.60%	$1.88	55.89%
CBAN	Colony Bankcorp, Inc.	2.59%	$0.46	28.75%
MDU	MDU Resources Group, Inc.	2.59%	$0.51	62.41%
PLBC	Plumas Bancorp	2.59%	$1.14	27.38%
CRD-A	Crawford & Company	2.58%	$0.28	43.18%
WBS	Webster Financial Corporation	2.57%	$1.64	29.21%
FANG	Diamondback Energy, Inc.	2.56%	$3.90	26.98%
JEF	Jefferies Financial Group Inc.	2.56%	$1.63	49.77%
UNH	UnitedHealth Group Incorporated	2.56%	$8.60	44.61%
DOX	Amdocs Limited	2.55%	$2.04	39.68%
DVN	Devon Energy Corporation	2.55%	$0.96	22.55%
TGNA	TEGNA Inc.	2.55%	$0.49	23.26%
CFFI	C&F Financial Corporation	2.54%	$1.80	22.24%
MTH	Meritage Homes Corporation	2.54%	$1.68	21.92%
DTM	DT Midstream, Inc.	2.52%	$3.04	77.42%
LEVI	Levi Strauss & Co.	2.52%	$0.52	34.78%
NFG	National Fuel Gas Company	2.52%	$2.07	36.34%
AMNB	American National Bankshares Inc.	2.51%	$1.20	48.76%
HIMYX	Pioneer High Income Municipal Fund Class Y	2.51%	$0.14	81.31%
ACNB	ACNB Corporation	2.50%	$1.18	37.66%
FMBH	First Mid Bancshares, Inc.	2.50%	$0.96	26.52%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

NP3 Fastigheter AB (publ) (0R43.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener