DDM Analysis: DSV.CO

Valuation Snapshot

Stable Growth	$644.44 - $1,142.74	$855.00
Multi-Stage	$503.58 - $549.45	$526.11
Blended Fair Value	$690.55
Current Price	$1,522.00
Upside	-54.63%
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	29.37%	18.96%	6.87	6.38	5.91	4.12	2.63	1.89	1.70	1.53	1.46	1.27
YoY Growth	-	-	7.65%	7.88%	43.48%	56.46%	39.01%	11.32%	11.11%	4.59%	15.55%	4.81%
Dividend Yield	-	-	0.52%	0.56%	0.45%	0.32%	0.21%	0.31%	0.31%	0.32%	0.41%	0.46%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	10,160.00
(-) Cash Dividends Paid (M)	1,683.00
(=) Cash Retained (M)	8,477.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,032.00	1,270.00	762.00
Cash Retained (M)	8,477.00	8,477.00	8,477.00
(-) Cash Required (M)	-2,032.00	-1,270.00	-762.00
(=) Excess Retained (M)	6,445.00	7,207.00	7,715.00
(/) Shares Outstanding (M)	223.26	223.26	223.26
(=) Excess Retained per Share	28.87	32.28	34.56
LTM Dividend per Share	7.54	7.54	7.54
(+) Excess Retained per Share	28.87	32.28	34.56
(=) Adjusted Dividend	36.41	39.82	42.09
WACC / Discount Rate	11.46%	11.46%	11.46%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$644.44	$855.00	$1,142.74
Upside / Downside	-57.66%	-43.82%	-24.92%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	10,160.00	10,820.40	11,523.73	12,272.77	13,070.50	13,920.08	14,337.68
Payout Ratio	16.56%	31.25%	45.94%	60.63%	75.31%	90.00%	92.50%
Projected Dividends (M)	1,683.00	3,381.59	5,293.88	7,440.49	9,843.78	12,528.07	13,262.36

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	11.46%	11.46%	11.46%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	3,005.42	3,033.91	3,062.39
Year 2 PV (M)	4,181.60	4,261.25	4,341.65
Year 3 PV (M)	5,223.41	5,373.36	5,526.14
Year 4 PV (M)	6,141.85	6,378.05	6,620.99
Year 5 PV (M)	6,947.13	7,282.68	7,631.07
PV of Terminal Value (M)	86,931.66	91,130.49	95,490.02
Equity Value (M)	112,431.07	117,459.73	122,672.27
Shares Outstanding (M)	223.26	223.26	223.26
Fair Value	$503.58	$526.11	$549.45
Upside / Downside	-66.91%	-65.43%	-63.90%

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

DSV A/S (DSV.CO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener