DDM Analysis: 0GEG.L

Valuation Snapshot

Stable Growth	$68.35 - $343.96	$141.94
Multi-Stage	$46.89 - $51.33	$49.07
Blended Fair Value	$95.51
Current Price	$49.60
Upside	92.55%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	5.51%	5.32%	0.75	0.72	0.68	0.60	0.60	0.57	1.03	0.49	0.47	0.45
YoY Growth	-	-	4.21%	6.10%	11.82%	0.00%	5.77%	-44.68%	110.06%	4.68%	4.27%	1.23%
Dividend Yield	-	-	1.67%	1.85%	1.70%	1.40%	1.90%	2.11%	5.52%	2.27%	2.68%	3.75%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	63.50
(-) Cash Dividends Paid (M)	30.90
(=) Cash Retained (M)	32.60

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	12.70	7.94	4.76
Cash Retained (M)	32.60	32.60	32.60
(-) Cash Required (M)	-12.70	-7.94	-4.76
(=) Excess Retained (M)	19.90	24.66	27.84
(/) Shares Outstanding (M)	36.39	36.39	36.39
(=) Excess Retained per Share	0.55	0.68	0.77
LTM Dividend per Share	0.85	0.85	0.85
(+) Excess Retained per Share	0.55	0.68	0.77
(=) Adjusted Dividend	1.40	1.53	1.61
WACC / Discount Rate	6.68%	6.68%	6.68%
Growth Rate	4.54%	5.54%	6.54%
Fair Value	$68.35	$141.94	$343.96
Upside / Downside	37.80%	186.17%	593.47%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	63.50	67.02	70.73	74.65	78.79	83.15	85.64
Payout Ratio	48.66%	56.93%	65.20%	73.46%	81.73%	90.00%	92.50%
Projected Dividends (M)	30.90	38.15	46.11	54.84	64.39	74.83	79.22

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.68%	6.68%	6.68%
Growth Rate	4.54%	5.54%	6.54%
Year 1 PV (M)	35.43	35.77	36.10
Year 2 PV (M)	39.76	40.52	41.29
Year 3 PV (M)	43.90	45.18	46.47
Year 4 PV (M)	47.87	49.73	51.64
Year 5 PV (M)	51.65	54.17	56.79
PV of Terminal Value (M)	1,487.75	1,560.28	1,635.62
Equity Value (M)	1,706.36	1,785.65	1,867.91
Shares Outstanding (M)	36.39	36.39	36.39
Fair Value	$46.89	$49.07	$51.33
Upside / Downside	-5.46%	-1.06%	3.50%

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

Vaisala Oyj (0GEG.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener