DDM Analysis: CAST.ST

Valuation Snapshot

Stable Growth	$43.82 - $63.70	$53.46
Multi-Stage	$168.64 - $186.70	$177.48
Blended Fair Value	$115.47
Current Price	$106.30
Upside	8.63%
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	-26.77%	-6.63%	0.71	1.98	4.14	3.83	3.61	3.39	2.94	2.77	1.63	1.53
YoY Growth	-	-	-63.93%	-52.28%	8.00%	6.31%	6.54%	15.12%	6.00%	69.90%	6.63%	8.18%
Dividend Yield	-	-	0.64%	1.43%	4.09%	1.96%	2.23%	2.40%	1.92%	2.42%	1.64%	1.63%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,038.00
(-) Cash Dividends Paid (M)	654.00
(=) Cash Retained (M)	2,384.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	607.60	379.75	227.85
Cash Retained (M)	2,384.00	2,384.00	2,384.00
(-) Cash Required (M)	-607.60	-379.75	-227.85
(=) Excess Retained (M)	1,776.40	2,004.25	2,156.15
(/) Shares Outstanding (M)	492.32	492.32	492.32
(=) Excess Retained per Share	3.61	4.07	4.38
LTM Dividend per Share	1.33	1.33	1.33
(+) Excess Retained per Share	3.61	4.07	4.38
(=) Adjusted Dividend	4.94	5.40	5.71
WACC / Discount Rate	5.22%	5.22%	5.22%
Growth Rate	-5.43%	-4.43%	-3.43%
Fair Value	$43.82	$53.46	$63.70
Upside / Downside	-58.77%	-49.71%	-40.07%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,038.00	2,903.41	2,774.79	2,651.87	2,534.39	2,422.11	2,494.78
Payout Ratio	21.53%	35.22%	48.92%	62.61%	76.31%	90.00%	92.50%
Projected Dividends (M)	654.00	1,022.64	1,357.33	1,660.36	1,933.88	2,179.90	2,307.67

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.22%	5.22%	5.22%
Growth Rate	-5.43%	-4.43%	-3.43%
Year 1 PV (M)	961.71	971.88	982.05
Year 2 PV (M)	1,200.41	1,225.93	1,251.72
Year 3 PV (M)	1,380.92	1,425.19	1,470.40
Year 4 PV (M)	1,512.57	1,577.57	1,644.64
Year 5 PV (M)	1,603.42	1,690.00	1,780.29
PV of Terminal Value (M)	76,363.76	80,487.48	84,787.45
Equity Value (M)	83,022.79	87,378.05	91,916.55
Shares Outstanding (M)	492.32	492.32	492.32
Fair Value	$168.64	$177.48	$186.70
Upside / Downside	58.64%	66.96%	75.64%

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

Castellum AB (publ) (CAST.ST)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener