DDM Analysis: STEF-B.ST

Valuation Snapshot

Stable Growth	$206.73 - $577.54	$321.15
Multi-Stage	$479.21 - $527.83	$503.05
Blended Fair Value	$412.10
Current Price	$196.50
Upside	109.72%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	0.44%	0.00%	1.48	1.90	1.87	1.67	1.74	1.45	1.90	1.61	0.71	0.00
YoY Growth	-	-	-22.03%	1.72%	11.54%	-3.70%	20.00%	-23.73%	18.00%	127.27%	0.00%	0.00%
Dividend Yield	-	-	0.78%	1.06%	1.08%	0.62%	1.11%	1.48%	1.69%	2.04%	1.08%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	275.00
(-) Cash Dividends Paid (M)	20.00
(=) Cash Retained (M)	255.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	55.00	34.38	20.63
Cash Retained (M)	255.00	255.00	255.00
(-) Cash Required (M)	-55.00	-34.38	-20.63
(=) Excess Retained (M)	200.00	220.63	234.38
(/) Shares Outstanding (M)	31.09	31.09	31.09
(=) Excess Retained per Share	6.43	7.10	7.54
LTM Dividend per Share	0.64	0.64	0.64
(+) Excess Retained per Share	6.43	7.10	7.54
(=) Adjusted Dividend	7.08	7.74	8.18
WACC / Discount Rate	4.56%	4.56%	4.56%
Growth Rate	1.10%	2.10%	3.10%
Fair Value	$206.73	$321.15	$577.54
Upside / Downside	5.20%	63.43%	193.91%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	275.00	280.77	286.66	292.68	298.82	305.09	314.24
Payout Ratio	7.27%	23.82%	40.36%	56.91%	73.45%	90.00%	92.50%
Projected Dividends (M)	20.00	66.87	115.71	166.56	219.50	274.58	290.67

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	4.56%	4.56%	4.56%
Growth Rate	1.10%	2.10%	3.10%
Year 1 PV (M)	63.33	63.96	64.59
Year 2 PV (M)	103.77	105.84	107.92
Year 3 PV (M)	141.47	145.71	150.03
Year 4 PV (M)	176.56	183.65	190.95
Year 5 PV (M)	209.17	219.72	230.69
PV of Terminal Value (M)	14,204.40	14,920.94	15,666.11
Equity Value (M)	14,898.70	15,639.81	16,410.29
Shares Outstanding (M)	31.09	31.09	31.09
Fair Value	$479.21	$503.05	$527.83
Upside / Downside	143.87%	156.00%	168.62%

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

Stendörren Fastigheter AB (publ) (STEF-B.ST)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener