DDM Analysis: HLUN-A.CO

Valuation Snapshot

Stable Growth	$63.27 - $125.53	$87.67
Multi-Stage	$92.11 - $101.17	$96.55
Blended Fair Value	$92.11
Current Price	$45.54
Upside	102.26%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-21.87%	2.47%	0.70	0.58	0.40	0.50	0.82	2.40	1.60	0.49	0.00	0.00
YoY Growth	-	-	20.49%	45.09%	-20.12%	-39.02%	-65.81%	50.03%	228.99%	0.00%	0.00%	-100.00%
Dividend Yield	-	-	2.01%	1.75%	1.26%	1.54%	2.53%	7.39%	4.93%	1.50%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,809.00
(-) Cash Dividends Paid (M)	943.00
(=) Cash Retained (M)	2,866.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	761.80	476.13	285.68
Cash Retained (M)	2,866.00	2,866.00	2,866.00
(-) Cash Required (M)	-761.80	-476.13	-285.68
(=) Excess Retained (M)	2,104.20	2,389.88	2,580.33
(/) Shares Outstanding (M)	992.72	992.72	992.72
(=) Excess Retained per Share	2.12	2.41	2.60
LTM Dividend per Share	0.95	0.95	0.95
(+) Excess Retained per Share	2.12	2.41	2.60
(=) Adjusted Dividend	3.07	3.36	3.55
WACC / Discount Rate	6.53%	6.53%	6.53%
Growth Rate	1.60%	2.60%	3.60%
Fair Value	$63.27	$87.67	$125.53
Upside / Downside	38.94%	92.51%	175.65%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,809.00	3,908.17	4,009.92	4,114.33	4,221.45	4,331.36	4,461.30
Payout Ratio	24.76%	37.81%	50.85%	63.90%	76.95%	90.00%	92.50%
Projected Dividends (M)	943.00	1,477.51	2,039.22	2,629.17	3,248.47	3,898.22	4,126.70

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.53%	6.53%	6.53%
Growth Rate	1.60%	2.60%	3.60%
Year 1 PV (M)	1,373.39	1,386.91	1,400.43
Year 2 PV (M)	1,761.94	1,796.79	1,831.99
Year 3 PV (M)	2,111.59	2,174.55	2,238.75
Year 4 PV (M)	2,425.11	2,522.00	2,621.77
Year 5 PV (M)	2,705.10	2,840.86	2,982.03
PV of Terminal Value (M)	81,059.61	85,127.92	89,357.96
Equity Value (M)	91,436.73	95,849.03	100,432.92
Shares Outstanding (M)	992.72	992.72	992.72
Fair Value	$92.11	$96.55	$101.17
Upside / Downside	102.25%	112.01%	122.15%

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

H. Lundbeck A/S (HLUN-A.CO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener