DDM Analysis: COIC.ST

Valuation Snapshot

Stable Growth	$286.53 - $1,495.19	$577.00
Multi-Stage	$211.31 - $231.34	$221.14
Blended Fair Value	$399.07
Current Price	$180.20
Upside	121.46%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
DPS	0.53%	3.29%	4.05	3.79	3.55	3.28	4.37	3.95	3.79	3.57	3.39	3.23
YoY Growth	-	-	7.04%	6.77%	8.13%	-25.00%	10.81%	4.23%	5.97%	5.51%	4.96%	10.00%
Dividend Yield	-	-	2.11%	1.79%	1.73%	1.90%	4.51%	2.57%	2.58%	2.60%	3.68%	2.80%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	285.00
(-) Cash Dividends Paid (M)	158.00
(=) Cash Retained (M)	127.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	57.00	35.63	21.38
Cash Retained (M)	127.00	127.00	127.00
(-) Cash Required (M)	-57.00	-35.63	-21.38
(=) Excess Retained (M)	70.00	91.38	105.63
(/) Shares Outstanding (M)	37.49	37.49	37.49
(=) Excess Retained per Share	1.87	2.44	2.82
LTM Dividend per Share	4.21	4.21	4.21
(+) Excess Retained per Share	1.87	2.44	2.82
(=) Adjusted Dividend	6.08	6.65	7.03
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	4.33%	5.33%	6.33%
Fair Value	$286.53	$577.00	$1,495.19
Upside / Downside	59.01%	220.20%	729.74%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	285.00	300.18	316.16	333.00	350.73	369.41	380.49
Payout Ratio	55.44%	62.35%	69.26%	76.18%	83.09%	90.00%	92.50%
Projected Dividends (M)	158.00	187.16	218.98	253.66	291.42	332.47	351.95

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	4.33%	5.33%	6.33%
Year 1 PV (M)	174.01	175.67	177.34
Year 2 PV (M)	189.28	192.93	196.61
Year 3 PV (M)	203.84	209.76	215.79
Year 4 PV (M)	217.72	226.19	234.90
Year 5 PV (M)	230.93	242.21	253.93
PV of Terminal Value (M)	6,907.06	7,244.50	7,595.01
Equity Value (M)	7,922.84	8,291.27	8,673.58
Shares Outstanding (M)	37.49	37.49	37.49
Fair Value	$211.31	$221.14	$231.34
Upside / Downside	17.27%	22.72%	28.38%

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

Periods / Units / Analysis

Fundamentals

Valuations

Mode

Miscellaneous

Ticker

Industry

Sector

Concentric AB (publ) (COIC.ST)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener