DDM Analysis: 0QNH.L

Valuation Snapshot

Stable Growth	$81.98 - $134.83	$105.48
Multi-Stage	$149.11 - $163.78	$156.31
Blended Fair Value	$130.89
Current Price	$88.60
Upside	47.74%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-8.40%	7.26%	1.70	2.10	2.07	1.37	1.69	2.64	1.16	1.32	1.06	1.48
YoY Growth	-	-	-19.05%	1.39%	51.07%	-18.75%	-36.00%	127.32%	-12.02%	25.00%	-28.57%	75.01%
Dividend Yield	-	-	2.29%	3.09%	2.40%	1.57%	2.42%	3.45%	1.75%	2.54%	1.86%	3.55%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	133.97
(-) Cash Dividends Paid (M)	66.47
(=) Cash Retained (M)	67.51

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	26.79	16.75	10.05
Cash Retained (M)	67.51	67.51	67.51
(-) Cash Required (M)	-26.79	-16.75	-10.05
(=) Excess Retained (M)	40.71	50.76	57.46
(/) Shares Outstanding (M)	18.45	18.45	18.45
(=) Excess Retained per Share	2.21	2.75	3.11
LTM Dividend per Share	3.60	3.60	3.60
(+) Excess Retained per Share	2.21	2.75	3.11
(=) Adjusted Dividend	5.81	6.35	6.72
WACC / Discount Rate	6.85%	6.85%	6.85%
Growth Rate	-0.22%	0.78%	1.78%
Fair Value	$81.98	$105.48	$134.83
Upside / Downside	-7.47%	19.05%	52.18%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	133.97	135.02	136.08	137.14	138.22	139.30	143.48
Payout Ratio	49.61%	57.69%	65.77%	73.85%	81.92%	90.00%	92.50%
Projected Dividends (M)	66.47	77.89	89.50	101.27	113.23	125.37	132.72

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.85%	6.85%	6.85%
Growth Rate	-0.22%	0.78%	1.78%
Year 1 PV (M)	72.18	72.90	73.62
Year 2 PV (M)	76.84	78.38	79.95
Year 3 PV (M)	80.57	83.01	85.51
Year 4 PV (M)	83.46	86.86	90.36
Year 5 PV (M)	85.63	90.00	94.56
PV of Terminal Value (M)	2,352.69	2,472.96	2,598.11
Equity Value (M)	2,751.36	2,884.12	3,022.11
Shares Outstanding (M)	18.45	18.45	18.45
Fair Value	$149.11	$156.31	$163.78
Upside / Downside	68.30%	76.42%	84.86%

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

Huber+Suhner AG (0QNH.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener