DDM Analysis: EXO.AS

Valuation Snapshot

Stable Growth	$169.55 - $216.54	$194.78
Multi-Stage	$443.66 - $498.71	$470.53
Blended Fair Value	$332.65
Current Price	$85.60
Upside	288.61%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-48.04%	3.24%	0.46	3.30	2.77	2.10	0.46	12.07	1.30	1.34	0.38	0.36
YoY Growth	-	-	-86.17%	19.13%	32.09%	355.00%	-96.18%	830.60%	-3.44%	254.88%	5.13%	8.33%
Dividend Yield	-	-	0.52%	3.65%	4.06%	3.18%	0.70%	18.25%	1.96%	2.03%	0.57%	0.54%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	16,084.00
(-) Cash Dividends Paid (M)	219.00
(=) Cash Retained (M)	15,865.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,216.80	2,010.50	1,206.30
Cash Retained (M)	15,865.00	15,865.00	15,865.00
(-) Cash Required (M)	-3,216.80	-2,010.50	-1,206.30
(=) Excess Retained (M)	12,648.20	13,854.50	14,658.70
(/) Shares Outstanding (M)	216.67	216.67	216.67
(=) Excess Retained per Share	58.38	63.94	67.66
LTM Dividend per Share	1.01	1.01	1.01
(+) Excess Retained per Share	58.38	63.94	67.66
(=) Adjusted Dividend	59.39	64.95	68.67
WACC / Discount Rate	7.25%	7.25%	7.25%
Growth Rate	-20.57%	-19.57%	-18.57%
Fair Value	$169.55	$194.78	$216.54
Upside / Downside	98.07%	127.54%	152.97%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	16,084.00	12,936.20	10,404.45	8,368.19	6,730.45	5,413.23	5,575.63
Payout Ratio	1.36%	19.09%	36.82%	54.54%	72.27%	90.00%	92.50%
Projected Dividends (M)	219.00	2,469.43	3,830.60	4,564.40	4,864.25	4,871.91	5,157.46

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.25%	7.25%	7.25%
Growth Rate	-20.57%	-19.57%	-18.57%
Year 1 PV (M)	2,273.86	2,302.48	2,331.11
Year 2 PV (M)	3,247.89	3,330.18	3,413.51
Year 3 PV (M)	3,563.56	3,699.86	3,839.59
Year 4 PV (M)	3,496.90	3,676.36	3,862.63
Year 5 PV (M)	3,225.03	3,433.22	3,652.02
PV of Terminal Value (M)	80,319.91	85,504.92	90,954.30
Equity Value (M)	96,127.14	101,947.02	108,053.16
Shares Outstanding (M)	216.67	216.67	216.67
Fair Value	$443.66	$470.53	$498.71
Upside / Downside	418.30%	449.68%	482.60%

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

Exor N.V. (EXO.AS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener