DDM Analysis: 0R8X.L

Valuation Snapshot

Stable Growth	$1,189.19 - $6,828.42	$2,227.53
Multi-Stage	$972.98 - $1,066.33	$1,018.78
Blended Fair Value	$1,623.16
Current Price	$397.00
Upside	308.86%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	9.86%	0.00%	8.00	7.00	7.00	6.00	6.00	5.00	4.00	3.00	3.00	0.00
YoY Growth	-	-	14.29%	0.00%	16.67%	0.00%	20.00%	25.00%	33.33%	0.00%	0.00%	0.00%
Dividend Yield	-	-	2.36%	2.33%	2.26%	1.78%	1.98%	1.77%	1.78%	1.32%	1.34%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	72.09
(-) Cash Dividends Paid (M)	25.88
(=) Cash Retained (M)	46.21

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	14.42	9.01	5.41
Cash Retained (M)	46.21	46.21	46.21
(-) Cash Required (M)	-14.42	-9.01	-5.41
(=) Excess Retained (M)	31.79	37.20	40.81
(/) Shares Outstanding (M)	2.07	2.07	2.07
(=) Excess Retained per Share	15.36	17.97	19.71
LTM Dividend per Share	12.50	12.50	12.50
(+) Excess Retained per Share	15.36	17.97	19.71
(=) Adjusted Dividend	27.86	30.47	32.21
WACC / Discount Rate	6.43%	6.43%	6.43%
Growth Rate	3.99%	4.99%	5.99%
Fair Value	$1,189.19	$2,227.53	$6,828.42
Upside / Downside	199.54%	461.09%	1,620.01%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	72.09	75.68	79.46	83.42	87.59	91.96	94.72
Payout Ratio	35.89%	46.72%	57.54%	68.36%	79.18%	90.00%	92.50%
Projected Dividends (M)	25.88	35.36	45.72	57.03	69.35	82.76	87.61

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.43%	6.43%	6.43%
Growth Rate	3.99%	4.99%	5.99%
Year 1 PV (M)	32.90	33.22	33.54
Year 2 PV (M)	39.60	40.36	41.14
Year 3 PV (M)	45.97	47.31	48.67
Year 4 PV (M)	52.03	54.06	56.15
Year 5 PV (M)	57.78	60.62	63.56
PV of Terminal Value (M)	1,785.78	1,873.31	1,964.24
Equity Value (M)	2,014.07	2,108.88	2,207.30
Shares Outstanding (M)	2.07	2.07	2.07
Fair Value	$972.98	$1,018.78	$1,066.33
Upside / Downside	145.08%	156.62%	168.60%

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

Plazza AG (0R8X.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener