DDM Analysis: 0A0H.IL

Valuation Snapshot

Stable Growth	$816.38 - $961.83	$901.37
Multi-Stage	$558.43 - $612.85	$585.13
Blended Fair Value	$743.25
Current Price	$146.65
Upside	406.82%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	13.02%	13.27%	1.38	0.94	0.83	0.75	0.44	0.75	0.48	0.46	0.44	0.42
YoY Growth	-	-	46.75%	13.84%	10.28%	71.58%	-41.67%	55.74%	4.55%	4.76%	5.00%	5.26%
Dividend Yield	-	-	0.98%	0.60%	0.46%	0.48%	0.37%	1.37%	1.00%	1.31%	1.86%	1.95%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,450.00
(-) Cash Dividends Paid (M)	700.00
(=) Cash Retained (M)	1,750.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	490.00	306.25	183.75
Cash Retained (M)	1,750.00	1,750.00	1,750.00
(-) Cash Required (M)	-490.00	-306.25	-183.75
(=) Excess Retained (M)	1,260.00	1,443.75	1,566.25
(/) Shares Outstanding (M)	506.58	506.58	506.58
(=) Excess Retained per Share	2.49	2.85	3.09
LTM Dividend per Share	1.38	1.38	1.38
(+) Excess Retained per Share	2.49	2.85	3.09
(=) Adjusted Dividend	3.87	4.23	4.47
WACC / Discount Rate	2.18%	2.18%	2.18%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$816.38	$901.37	$961.83
Upside / Downside	456.68%	514.64%	555.87%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,450.00	2,609.25	2,778.85	2,959.48	3,151.84	3,356.71	3,457.41
Payout Ratio	28.57%	40.86%	53.14%	65.43%	77.71%	90.00%	92.50%
Projected Dividends (M)	700.00	1,066.07	1,476.76	1,936.34	2,449.43	3,021.04	3,198.11

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	2.18%	2.18%	2.18%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,033.57	1,043.36	1,053.16
Year 2 PV (M)	1,388.10	1,414.54	1,441.23
Year 3 PV (M)	1,764.61	1,815.26	1,866.88
Year 4 PV (M)	2,164.15	2,247.38	2,332.98
Year 5 PV (M)	2,587.82	2,712.81	2,842.59
PV of Terminal Value (M)	273,949.24	287,181.09	300,919.35
Equity Value (M)	282,887.48	296,414.44	310,456.19
Shares Outstanding (M)	506.58	506.58	506.58
Fair Value	$558.43	$585.13	$612.85
Upside / Downside	280.79%	299.00%	317.90%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 15 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
0R28.L	Newmont Corporation	2.49%	$1.01	15.53%
ETR	Entergy Corporation	2.49%	$2.34	57.35%
NKE	NIKE, Inc.	2.49%	$1.58	80.59%
OTTR	Otter Tail Corporation	2.49%	$2.03	30.69%
FHN	First Horizon Corporation	2.48%	$0.60	34.42%
PWP	Perella Weinberg Partners	2.48%	$0.44	69.65%
SCS	Steelcase Inc.	2.48%	$0.40	50.05%
PBI	Pitney Bowes Inc.	2.46%	$0.25	61.37%
RBCAA	Republic Bancorp, Inc.	2.45%	$1.67	25.85%
SRCE	1st Source Corporation	2.45%	$1.53	25.20%
TRMK	Trustmark Corporation	2.45%	$0.96	26.11%
VOYA	Voya Financial, Inc.	2.45%	$1.86	29.46%
AWK	American Water Works Company, Inc.	2.44%	$3.18	55.85%
LSTR	Landstar System, Inc.	2.44%	$3.58	90.21%
NGL	NGL Energy Partners LP	2.44%	$0.24	24.52%
TCFC	The Community Financial Corporation	2.44%	$0.66	12.72%
CADE	Cadence Bank	2.43%	$1.05	37.49%
JNJ	Johnson & Johnson	2.43%	$5.04	48.70%
MBCN	Middlefield Banc Corp.	2.43%	$0.83	42.36%
0L7G.L	Snap-on Incorporated	2.42%	$8.43	44.15%
ITW	Illinois Tool Works Inc.	2.42%	$6.04	58.20%
MOFG	MidWestOne Financial Group, Inc.	2.40%	$0.92	32.44%
FFIN	First Financial Bankshares, Inc.	2.39%	$0.72	42.45%
ADP	Automatic Data Processing, Inc.	2.38%	$6.03	59.30%
CAL	Caleres, Inc.	2.38%	$0.29	46.21%
ABM	ABM Industries Incorporated	2.37%	$1.01	54.79%
FUNC	First United Corporation	2.36%	$0.88	22.87%
HON	Honeywell International Inc.	2.36%	$4.63	48.21%
RILYK	B. Riley Financial, Inc. 5.50% Senior Notes Due 2026	2.36%	$0.58	56.91%
CDW	CDW Corporation	2.35%	$3.14	39.31%
CHMG	Chemung Financial Corporation	2.35%	$1.28	46.47%
LZB	La-Z-Boy Incorporated	2.35%	$0.88	40.20%
PKG	Packaging Corporation of America	2.35%	$4.97	50.31%
UNP	Union Pacific Corporation	2.35%	$5.44	45.77%
0K91.L	Northern Trust Corporation	2.34%	$3.20	35.68%
MCD	McDonald's Corporation	2.33%	$7.07	60.14%
MGEE	MGE Energy, Inc.	2.32%	$1.82	49.49%
MZTI	The Marzetti Company	2.32%	$3.82	61.80%
UNM	Unum Group	2.32%	$1.79	33.52%
RILYM	B. Riley Financial, Inc. - 6.37	2.31%	$0.58	56.91%
RILYO	B. Riley Financial, Inc. - 6.75	2.31%	$0.58	56.91%
HONIV	Honeywell International Inc. Common Stock Ex Distribution When Issued	2.30%	$4.63	48.21%
PGR	The Progressive Corporation	2.30%	$4.88	26.80%
WNEB	Western New England Bancorp, Inc.	2.30%	$0.28	43.00%
0R23.L	Halliburton Company	2.29%	$0.68	44.61%
ADS	Bread Financial Holdings, Inc.	2.29%	$1.30	21.08%
HLNE	Hamilton Lane Incorporated	2.29%	$3.13	74.09%
BSVN	Bank7 Corp.	2.28%	$0.94	20.81%
MCBC	Macatawa Bank Corporation	2.28%	$0.34	28.37%
BRKL	Brookline Bancorp, Inc.	2.27%	$0.54	61.06%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Beijer Ref AB (publ) (0A0H.IL)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener