DDM Analysis: 0QLU.L

Valuation Snapshot

Stable Growth	$236.94 - $768.88	$383.88
Multi-Stage	$205.94 - $225.80	$215.69
Blended Fair Value	$299.78
Current Price	$74.80
Upside	300.78%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	3.34%	3.76%	2.43	2.22	2.06	2.06	2.06	2.06	2.24	1.89	2.00	1.69
YoY Growth	-	-	9.10%	8.00%	0.00%	0.00%	0.00%	-8.05%	18.21%	-5.08%	18.09%	0.79%
Dividend Yield	-	-	3.52%	3.52%	3.38%	3.33%	3.51%	2.76%	2.84%	2.64%	2.88%	2.44%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	365.86
(-) Cash Dividends Paid (M)	45.44
(=) Cash Retained (M)	320.42

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	73.17	45.73	27.44
Cash Retained (M)	320.42	320.42	320.42
(-) Cash Required (M)	-73.17	-45.73	-27.44
(=) Excess Retained (M)	247.25	274.69	292.98
(/) Shares Outstanding (M)	40.86	40.86	40.86
(=) Excess Retained per Share	6.05	6.72	7.17
LTM Dividend per Share	1.11	1.11	1.11
(+) Excess Retained per Share	6.05	6.72	7.17
(=) Adjusted Dividend	7.16	7.83	8.28
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	3.89%	4.89%	5.89%
Fair Value	$236.94	$383.88	$768.88
Upside / Downside	216.77%	413.21%	927.91%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	365.86	383.77	402.55	422.25	442.92	464.60	478.53
Payout Ratio	12.42%	27.94%	43.45%	58.97%	74.48%	90.00%	92.50%
Projected Dividends (M)	45.44	107.21	174.92	248.99	329.90	418.14	442.64

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	3.89%	4.89%	5.89%
Year 1 PV (M)	99.21	100.16	101.12
Year 2 PV (M)	149.78	152.68	155.60
Year 3 PV (M)	197.30	203.05	208.92
Year 4 PV (M)	241.91	251.35	261.08
Year 5 PV (M)	283.72	297.64	312.10
PV of Terminal Value (M)	7,443.74	7,808.94	8,188.33
Equity Value (M)	8,415.66	8,813.83	9,227.15
Shares Outstanding (M)	40.86	40.86	40.86
Fair Value	$205.94	$215.69	$225.80
Upside / Downside	175.32%	188.35%	201.87%

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

Basler Kantonalbank (0QLU.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener