DDM Analysis: ATRLJ-B.ST

Valuation Snapshot

Stable Growth	$18.93 - $31.02	$24.32
Multi-Stage	$40.72 - $44.81	$42.72
Blended Fair Value	$33.52
Current Price	$31.67
Upside	5.84%
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	-6.91%	1.06%	0.70	1.06	1.04	1.02	1.03	1.00	0.95	0.83	0.75	0.70
YoY Growth	-	-	-33.98%	1.67%	2.66%	-1.39%	2.85%	5.34%	13.88%	11.21%	7.50%	10.83%
Dividend Yield	-	-	2.11%	2.58%	3.08%	2.64%	3.29%	3.23%	2.95%	3.39%	2.75%	2.48%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,075.00
(-) Cash Dividends Paid (M)	448.00
(=) Cash Retained (M)	627.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	215.00	134.38	80.63
Cash Retained (M)	627.00	627.00	627.00
(-) Cash Required (M)	-215.00	-134.38	-80.63
(=) Excess Retained (M)	412.00	492.63	546.38
(/) Shares Outstanding (M)	630.53	630.53	630.53
(=) Excess Retained per Share	0.65	0.78	0.87
LTM Dividend per Share	0.71	0.71	0.71
(+) Excess Retained per Share	0.65	0.78	0.87
(=) Adjusted Dividend	1.36	1.49	1.58
WACC / Discount Rate	6.20%	6.20%	6.20%
Growth Rate	-0.94%	0.06%	1.06%
Fair Value	$18.93	$24.32	$31.02
Upside / Downside	-40.24%	-23.22%	-2.07%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,075.00	1,075.61	1,076.22	1,076.83	1,077.44	1,078.05	1,110.39
Payout Ratio	41.67%	51.34%	61.00%	70.67%	80.33%	90.00%	92.50%
Projected Dividends (M)	448.00	552.21	656.54	760.99	865.56	970.24	1,027.11

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.20%	6.20%	6.20%
Growth Rate	-0.94%	0.06%	1.06%
Year 1 PV (M)	514.80	520.00	525.20
Year 2 PV (M)	570.60	582.18	593.87
Year 3 PV (M)	616.57	635.43	654.67
Year 4 PV (M)	653.78	680.58	708.20
Year 5 PV (M)	683.20	718.39	755.01
PV of Terminal Value (M)	22,636.06	23,801.95	25,015.39
Equity Value (M)	25,675.00	26,938.52	28,252.33
Shares Outstanding (M)	630.53	630.53	630.53
Fair Value	$40.72	$42.72	$44.81
Upside / Downside	28.58%	34.90%	41.48%

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

Ticker

Industry

Sector

Atrium Ljungberg AB (publ) (ATRLJ-B.ST)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener