DDM Analysis: FPAR-A.ST

Valuation Snapshot

Stable Growth	$27.90 - $50.22	$37.25
Multi-Stage	$49.60 - $54.47	$51.99
Blended Fair Value	$44.62
Current Price	$50.70
Upside	-12.00%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-4.79%	2.55%	1.15	1.15	2.22	2.04	1.87	1.47	1.34	1.25	1.07	1.01
YoY Growth	-	-	0.00%	-48.20%	8.97%	8.77%	27.46%	9.72%	6.92%	16.78%	6.79%	12.41%
Dividend Yield	-	-	2.17%	1.54%	3.71%	1.96%	2.22%	2.03%	1.92%	2.69%	2.48%	2.34%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	447.90
(-) Cash Dividends Paid (M)	246.50
(=) Cash Retained (M)	201.40

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	89.58	55.99	33.59
Cash Retained (M)	201.40	201.40	201.40
(-) Cash Required (M)	-89.58	-55.99	-33.59
(=) Excess Retained (M)	111.82	145.41	167.81
(/) Shares Outstanding (M)	222.60	222.60	222.60
(=) Excess Retained per Share	0.50	0.65	0.75
LTM Dividend per Share	1.11	1.11	1.11
(+) Excess Retained per Share	0.50	0.65	0.75
(=) Adjusted Dividend	1.61	1.76	1.86
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	0.55%	1.55%	2.55%
Fair Value	$27.90	$37.25	$50.22
Upside / Downside	-44.96%	-26.54%	-0.94%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	447.90	454.86	461.92	469.10	476.39	483.79	498.30
Payout Ratio	55.03%	62.03%	69.02%	76.01%	83.01%	90.00%	92.50%
Projected Dividends (M)	246.50	282.14	318.82	356.58	395.44	435.41	460.93

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	0.55%	1.55%	2.55%
Year 1 PV (M)	262.67	265.28	267.89
Year 2 PV (M)	276.34	281.87	287.45
Year 3 PV (M)	287.74	296.41	305.26
Year 4 PV (M)	297.08	309.07	321.43
Year 5 PV (M)	304.54	319.99	336.05
PV of Terminal Value (M)	9,612.13	10,099.69	10,606.84
Equity Value (M)	11,040.50	11,572.31	12,124.92
Shares Outstanding (M)	222.60	222.60	222.60
Fair Value	$49.60	$51.99	$54.47
Upside / Downside	-2.18%	2.54%	7.43%

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

Periods / Units / Analysis

Fundamentals

Valuations

Mode

Miscellaneous

Ticker

Industry

Sector

FastPartner AB (publ) (FPAR-A.ST)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener