DDM Analysis: TRIAN-B.ST

Valuation Snapshot

Stable Growth	$13.51 - $19.29	$16.35
Multi-Stage	$35.43 - $39.20	$37.28
Blended Fair Value	$26.81
Current Price	$19.48
Upside	37.64%
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	-28.05%	-5.59%	0.04	0.30	0.61	0.36	0.00	0.22	0.18	0.11	0.10	0.08
YoY Growth	-	-	-86.15%	-50.55%	72.95%	9,671.43%	-98.33%	22.09%	63.03%	9.33%	20.63%	11.11%
Dividend Yield	-	-	0.22%	1.65%	3.49%	0.69%	0.01%	0.95%	1.01%	0.80%	0.78%	0.65%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	396.40
(-) Cash Dividends Paid (M)	4.10
(=) Cash Retained (M)	392.30

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	79.28	49.55	29.73
Cash Retained (M)	392.30	392.30	392.30
(-) Cash Required (M)	-79.28	-49.55	-29.73
(=) Excess Retained (M)	313.02	342.75	362.57
(/) Shares Outstanding (M)	192.42	192.42	192.42
(=) Excess Retained per Share	1.63	1.78	1.88
LTM Dividend per Share	0.02	0.02	0.02
(+) Excess Retained per Share	1.63	1.78	1.88
(=) Adjusted Dividend	1.65	1.80	1.91
WACC / Discount Rate	6.48%	6.48%	6.48%
Growth Rate	-5.09%	-4.09%	-3.09%
Fair Value	$13.51	$16.35	$19.29
Upside / Downside	-30.62%	-16.07%	-0.98%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	396.40	380.18	364.62	349.70	335.39	321.66	331.31
Payout Ratio	1.03%	18.83%	36.62%	54.41%	72.21%	90.00%	92.50%
Projected Dividends (M)	4.10	71.58	133.53	190.28	242.17	289.50	306.46

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.48%	6.48%	6.48%
Growth Rate	-5.09%	-4.09%	-3.09%
Year 1 PV (M)	66.52	67.22	67.92
Year 2 PV (M)	115.32	117.77	120.23
Year 3 PV (M)	152.73	157.61	162.59
Year 4 PV (M)	180.64	188.38	196.36
Year 5 PV (M)	200.68	211.48	222.74
PV of Terminal Value (M)	6,101.89	6,430.20	6,772.50
Equity Value (M)	6,817.79	7,172.66	7,542.34
Shares Outstanding (M)	192.42	192.42	192.42
Fair Value	$35.43	$37.28	$39.20
Upside / Downside	81.89%	91.36%	101.22%

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

Fastighets AB Trianon (publ) (TRIAN-B.ST)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener