DDM Analysis: 0QNO.L

Valuation Snapshot

Stable Growth	$674.21 - $3,590.71	$1,335.23
Multi-Stage	$413.07 - $451.71	$432.03
Blended Fair Value	$883.63
Current Price	$565.00
Upside	56.39%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	7.14%	9.90%	3.99	3.61	3.09	3.12	2.83	2.83	2.86	2.22	1.82	1.82
YoY Growth	-	-	10.77%	16.59%	-0.89%	10.29%	0.00%	-0.97%	28.75%	22.14%	0.00%	16.96%
Dividend Yield	-	-	0.75%	1.02%	0.68%	0.41%	0.50%	0.80%	1.12%	0.84%	1.11%	1.20%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,306.00
(-) Cash Dividends Paid (M)	569.00
(=) Cash Retained (M)	737.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	261.20	163.25	97.95
Cash Retained (M)	737.00	737.00	737.00
(-) Cash Required (M)	-261.20	-163.25	-97.95
(=) Excess Retained (M)	475.80	573.75	639.05
(/) Shares Outstanding (M)	72.09	72.09	72.09
(=) Excess Retained per Share	6.60	7.96	8.86
LTM Dividend per Share	7.89	7.89	7.89
(+) Excess Retained per Share	6.60	7.96	8.86
(=) Adjusted Dividend	14.49	15.85	16.76
WACC / Discount Rate	7.40%	7.40%	7.40%
Growth Rate	5.14%	6.14%	7.14%
Fair Value	$674.21	$1,335.23	$3,590.71
Upside / Downside	19.33%	136.32%	535.52%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,306.00	1,386.19	1,471.31	1,561.65	1,657.54	1,759.31	1,812.09
Payout Ratio	43.57%	52.85%	62.14%	71.43%	80.71%	90.00%	92.50%
Projected Dividends (M)	569.00	732.66	914.28	1,115.44	1,337.86	1,583.38	1,676.18

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.40%	7.40%	7.40%
Growth Rate	5.14%	6.14%	7.14%
Year 1 PV (M)	675.75	682.18	688.61
Year 2 PV (M)	777.76	792.63	807.63
Year 3 PV (M)	875.18	900.39	926.08
Year 4 PV (M)	968.15	1,005.51	1,043.95
Year 5 PV (M)	1,056.83	1,108.05	1,161.24
PV of Terminal Value (M)	25,425.05	26,657.38	27,937.02
Equity Value (M)	29,778.73	31,146.14	32,564.53
Shares Outstanding (M)	72.09	72.09	72.09
Fair Value	$413.07	$432.03	$451.71
Upside / Downside	-26.89%	-23.53%	-20.05%

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

Lonza Group AG (0QNO.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener