DDM Analysis: 0QI7.L

Valuation Snapshot

Stable Growth	$1,252.88 - $1,476.10	$1,383.33
Multi-Stage	$264.39 - $289.50	$276.72
Blended Fair Value	$830.02
Current Price	$305.20
Upside	171.96%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	17.58%	14.21%	2.80	2.50	1.80	1.20	1.00	1.25	1.00	0.87	0.81	0.80
YoY Growth	-	-	12.02%	38.97%	50.15%	20.07%	-19.94%	24.91%	14.47%	7.80%	0.46%	8.50%
Dividend Yield	-	-	0.87%	0.94%	0.77%	0.90%	0.70%	1.33%	1.40%	1.76%	2.01%	3.03%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,003.00
(-) Cash Dividends Paid (M)	864.00
(=) Cash Retained (M)	1,139.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	400.60	250.38	150.23
Cash Retained (M)	1,139.00	1,139.00	1,139.00
(-) Cash Required (M)	-400.60	-250.38	-150.23
(=) Excess Retained (M)	738.40	888.63	988.78
(/) Shares Outstanding (M)	269.86	269.86	269.86
(=) Excess Retained per Share	2.74	3.29	3.66
LTM Dividend per Share	3.20	3.20	3.20
(+) Excess Retained per Share	2.74	3.29	3.66
(=) Adjusted Dividend	5.94	6.49	6.87
WACC / Discount Rate	5.91%	5.91%	5.91%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$1,252.88	$1,383.33	$1,476.10
Upside / Downside	310.51%	353.25%	383.65%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,003.00	2,133.20	2,271.85	2,419.52	2,576.79	2,744.28	2,826.61
Payout Ratio	43.14%	52.51%	61.88%	71.25%	80.63%	90.00%	92.50%
Projected Dividends (M)	864.00	1,120.10	1,405.85	1,724.01	2,077.59	2,469.86	2,614.62

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.91%	5.91%	5.91%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,047.66	1,057.59	1,067.52
Year 2 PV (M)	1,229.89	1,253.31	1,276.96
Year 3 PV (M)	1,410.68	1,451.18	1,492.44
Year 4 PV (M)	1,590.06	1,651.21	1,714.10
Year 5 PV (M)	1,768.02	1,853.42	1,942.08
PV of Terminal Value (M)	64,302.95	67,408.81	70,633.53
Equity Value (M)	71,349.26	74,675.51	78,126.64
Shares Outstanding (M)	269.86	269.86	269.86
Fair Value	$264.39	$276.72	$289.50
Upside / Downside	-13.37%	-9.33%	-5.14%

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

Addtech AB (publ.) (0QI7.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener