DDM Analysis: ORIA.PA

Valuation Snapshot

Stable Growth	$355.69 - $653.66	$478.66
Multi-Stage	$589.99 - $648.42	$618.64
Blended Fair Value	$548.65
Current Price	$173.00
Upside	217.14%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	11.67%	20.82%	3.30	2.75	2.51	0.06	0.05	1.90	1.73	1.70	0.63	0.55
YoY Growth	-	-	20.00%	9.68%	4,192.91%	17.50%	-97.38%	10.00%	1.58%	170.42%	15.00%	9.82%
Dividend Yield	-	-	1.86%	1.48%	1.33%	0.03%	0.03%	1.00%	0.91%	0.96%	0.53%	0.47%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	59.40
(-) Cash Dividends Paid (M)	16.80
(=) Cash Retained (M)	42.60

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	11.88	7.43	4.46
Cash Retained (M)	42.60	42.60	42.60
(-) Cash Required (M)	-11.88	-7.43	-4.46
(=) Excess Retained (M)	30.72	35.18	38.15
(/) Shares Outstanding (M)	2.41	2.41	2.41
(=) Excess Retained per Share	12.73	14.57	15.80
LTM Dividend per Share	6.96	6.96	6.96
(+) Excess Retained per Share	12.73	14.57	15.80
(=) Adjusted Dividend	19.69	21.53	22.76
WACC / Discount Rate	6.43%	6.43%	6.43%
Growth Rate	0.84%	1.84%	2.84%
Fair Value	$355.69	$478.66	$653.66
Upside / Downside	105.60%	176.68%	277.84%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	59.40	60.50	61.61	62.75	63.91	65.09	67.04
Payout Ratio	28.28%	40.62%	52.97%	65.31%	77.66%	90.00%	92.50%
Projected Dividends (M)	16.80	24.58	32.64	40.98	49.63	58.58	62.01

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.43%	6.43%	6.43%
Growth Rate	0.84%	1.84%	2.84%
Year 1 PV (M)	22.87	23.09	23.32
Year 2 PV (M)	28.25	28.81	29.38
Year 3 PV (M)	33.01	34.00	35.01
Year 4 PV (M)	37.19	38.68	40.23
Year 5 PV (M)	40.84	42.90	45.05
PV of Terminal Value (M)	1,262.07	1,325.90	1,392.29
Equity Value (M)	1,424.22	1,493.40	1,565.28
Shares Outstanding (M)	2.41	2.41	2.41
Fair Value	$589.99	$618.64	$648.42
Upside / Downside	241.03%	257.60%	274.81%

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

Analysis Mode

Ticker

Industry

Sector

Fiducial Real Estate S.A. (ORIA.PA)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener